	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,366	£10,416	£10,457	£10,498	£10,541	£52,277
Profit Before Tax	£-10,366	£-10,416	£-10,457	£-10,498	£-10,541	£-52,277
Profit After Tax	£-10,366	£-10,416	£-10,457	£-10,498	£-10,541	£-52,277
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£-2,566	£2,975	£6,415	£7,385	£5,256	£19,466
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-2%	2%	5%	6%	4%	15%