	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,739	£7,752	£7,762	£7,773	£7,783	£38,809
Profit Before Tax	£-7,739	£-7,752	£-7,762	£-7,773	£-7,783	£-38,809
Profit After Tax	£-7,739	£-7,752	£-7,762	£-7,773	£-7,783	£-38,809
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£-989	£3,836	£6,838	£7,704	£5,887	£23,276
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%