Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,451£6,463£6,473£6,484£6,495£32,367
Profit Before Tax£-6,451£-6,463£-6,473£-6,484£-6,495£-32,367
Profit After Tax £-6,451£-6,463£-6,473£-6,484£-6,495£-32,367
Change In Property Value£3,000£3,060£6,242£8,115£9,373£29,790
Net Return£-3,451£-3,403£-231£1,631£2,878£-2,577
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-4%