Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,022£10,034£10,044£10,055£10,066£50,221
Profit Before Tax£-10,022£-10,034£-10,044£-10,055£-10,066£-50,221
Profit After Tax £-10,022£-10,034£-10,044£-10,055£-10,066£-50,221
Change In Property Value£4,800£4,896£9,988£12,984£14,997£47,665
Net Return£-5,222£-5,138£-56£2,929£4,931£-2,556
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%