	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,952	£8,002	£8,043	£8,085	£8,128	£40,211
Profit Before Tax	£-7,952	£-8,002	£-8,043	£-8,085	£-8,128	£-40,211
Profit After Tax	£-7,952	£-8,002	£-8,043	£-8,085	£-8,128	£-40,211
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£-2,402	£1,525	£3,961	£4,640	£3,112	£10,836
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-44%
Total Net Return (%)	-3%	2%	4%	5%	3%	12%