Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,142£9,188£9,230£9,274£9,317£46,151
Profit Before Tax£-9,142£-9,188£-9,230£-9,274£-9,317£-46,151
Profit After Tax £-9,142£-9,188£-9,230£-9,274£-9,317£-46,151
Change In Property Value£3,600£3,672£7,491£9,738£11,248£35,749
Net Return£-5,542£-5,516£-1,740£464£1,931£-10,402
Return From Rental Income (%)-10%-10%-10%-11%-11%-52%
Total Net Return (%)-6%-6%-2%1%2%-12%