Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,593£12,639£12,682£12,726£12,769£63,409
Profit Before Tax£-12,593£-12,639£-12,682£-12,726£-12,769£-63,409
Profit After Tax £-12,593£-12,639£-12,682£-12,726£-12,769£-63,409
Change In Property Value£5,340£5,447£11,111£14,445£16,684£53,027
Net Return£-7,253£-7,192£-1,571£1,719£3,915£-10,382
Return From Rental Income (%)-9%-9%-9%-9%-9%-46%
Total Net Return (%)-5%-5%-1%1%3%-8%