	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,732	£5,782	£5,823	£5,865	£5,908	£29,111
Profit Before Tax	£-5,732	£-5,782	£-5,823	£-5,865	£-5,908	£-29,111
Profit After Tax	£-5,732	£-5,782	£-5,823	£-5,865	£-5,908	£-29,111
Change In Property Value	£3,480	£5,974	£7,527	£7,979	£7,048	£32,008
Net Return	£-2,252	£192	£1,704	£2,114	£1,140	£2,897
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-51%
Total Net Return (%)	-4%	0%	3%	4%	2%	5%