	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,683	£4,695	£4,705	£4,716	£4,726	£23,525
Profit Before Tax	£-4,683	£-4,695	£-4,705	£-4,716	£-4,726	£-23,525
Profit After Tax	£-4,683	£-4,695	£-4,705	£-4,716	£-4,726	£-23,525
Change In Property Value	£3,900	£6,695	£8,435	£8,941	£7,898	£35,870
Net Return	£-783	£2,000	£3,730	£4,226	£3,172	£12,345
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-1%	3%	6%	7%	5%	19%