	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,913	£2,926	£2,936	£2,946	£2,957	£14,678
Profit Before Tax	£-2,913	£-2,926	£-2,936	£-2,946	£-2,957	£-14,678
Profit After Tax	£-2,913	£-2,926	£-2,936	£-2,946	£-2,957	£-14,678
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£-663	£937	£1,931	£2,212	£1,600	£6,017
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-2%	3%	5%	6%	4%	16%