	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,522	£4,534	£4,545	£4,555	£4,566	£22,722
Profit Before Tax	£-4,522	£-4,534	£-4,545	£-4,555	£-4,566	£-22,722
Profit After Tax	£-4,522	£-4,534	£-4,545	£-4,555	£-4,566	£-22,722
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£-772	£1,903	£3,567	£4,043	£3,029	£11,770
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-1%	3%	6%	7%	5%	19%