Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,727£10,773£10,815£10,859£10,902£54,076
Profit Before Tax£-10,727£-10,773£-10,815£-10,859£-10,902£-54,076
Profit After Tax £-10,727£-10,773£-10,815£-10,859£-10,902£-54,076
Change In Property Value£4,399£4,487£9,153£11,899£13,744£43,683
Net Return£-6,328£-6,286£-1,662£1,040£2,842£-10,393
Return From Rental Income (%)-10%-10%-10%-10%-10%-49%
Total Net Return (%)-6%-6%-2%1%3%-9%