	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,396	£3,408	£3,419	£3,429	£3,440	£17,091
Profit Before Tax	£-3,396	£-3,408	£-3,419	£-3,429	£-3,440	£-17,091
Profit After Tax	£-3,396	£-3,408	£-3,419	£-3,429	£-3,440	£-17,091
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£-696	£1,227	£2,422	£2,762	£2,029	£7,743
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-2%	3%	5%	6%	5%	18%