	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,022	£6,072	£6,113	£6,155	£6,197	£30,559
Profit Before Tax	£-6,022	£-6,072	£-6,113	£-6,155	£-6,197	£-30,559
Profit After Tax	£-6,022	£-6,072	£-6,113	£-6,155	£-6,197	£-30,559
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£-2,272	£366	£1,998	£2,443	£1,397	£3,933
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-50%
Total Net Return (%)	-4%	1%	3%	4%	2%	6%