	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,186	£9,198	£9,208	£9,219	£9,230	£46,041
Profit Before Tax	£-9,186	£-9,198	£-9,208	£-9,219	£-9,230	£-46,041
Profit After Tax	£-9,186	£-9,198	£-9,208	£-9,219	£-9,230	£-46,041
Change In Property Value	£8,099	£13,902	£17,517	£18,568	£16,402	£74,488
Net Return	£-1,087	£4,704	£8,309	£9,349	£7,172	£28,447
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%