Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,324£11,370£11,413£11,456£11,499£57,061
Profit Before Tax£-11,324£-11,370£-11,413£-11,456£-11,499£-57,061
Profit After Tax £-11,324£-11,370£-11,413£-11,456£-11,499£-57,061
Change In Property Value£4,700£4,794£9,780£12,714£14,684£46,672
Net Return£-6,624£-6,576£-1,633£1,257£3,185£-10,390
Return From Rental Income (%)-10%-10%-10%-10%-10%-49%
Total Net Return (%)-6%-6%-1%1%3%-9%