	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,391	£5,403	£5,413	£5,424	£5,434	£27,065
Profit Before Tax	£-5,391	£-5,403	£-5,413	£-5,424	£-5,434	£-27,065
Profit After Tax	£-5,391	£-5,403	£-5,413	£-5,424	£-5,434	£-27,065
Change In Property Value	£4,560	£7,828	£9,863	£10,455	£9,235	£41,942
Net Return	£-831	£2,425	£4,450	£5,031	£3,801	£14,876
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%