	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,841	£5,854	£5,864	£5,874	£5,885	£29,318
Profit Before Tax	£-5,841	£-5,854	£-5,864	£-5,874	£-5,885	£-29,318
Profit After Tax	£-5,841	£-5,854	£-5,864	£-5,874	£-5,885	£-29,318
Change In Property Value	£4,980	£8,549	£10,772	£11,418	£10,086	£45,805
Net Return	£-861	£2,695	£4,908	£5,544	£4,201	£16,487
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%