	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,539	£5,589	£5,630	£5,672	£5,715	£28,146
Profit Before Tax	£-5,539	£-5,589	£-5,630	£-5,672	£-5,715	£-28,146
Profit After Tax	£-5,539	£-5,589	£-5,630	£-5,672	£-5,715	£-28,146
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£-2,239	£76	£1,508	£1,894	£969	£2,207
Return From Rental Income (%)	-10%	-10%	-10%	-11%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	4%