	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,425	£4,438	£4,448	£4,459	£4,469	£22,239
Profit Before Tax	£-4,425	£-4,438	£-4,448	£-4,459	£-4,469	£-22,239
Profit After Tax	£-4,425	£-4,438	£-4,448	£-4,459	£-4,469	£-22,239
Change In Property Value	£3,660	£6,283	£7,917	£8,392	£7,413	£33,664
Net Return	£-765	£1,845	£3,468	£3,933	£2,943	£11,425
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-8%	-37%
Total Net Return (%)	-1%	3%	6%	7%	5%	19%