	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,555	£3,568	£3,578	£3,588	£3,599	£17,887
Profit Before Tax	£-3,555	£-3,568	£-3,578	£-3,588	£-3,599	£-17,887
Profit After Tax	£-3,555	£-3,568	£-3,578	£-3,588	£-3,599	£-17,887
Change In Property Value	£2,849	£4,890	£6,161	£6,531	£5,769	£26,200
Net Return	£-707	£1,322	£2,584	£2,943	£2,170	£8,312
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-38%
Total Net Return (%)	-2%	3%	6%	6%	5%	18%