	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,239	£9,289	£9,330	£9,372	£9,415	£46,646
Profit Before Tax	£-9,239	£-9,289	£-9,330	£-9,372	£-9,415	£-46,646
Profit After Tax	£-9,239	£-9,289	£-9,330	£-9,372	£-9,415	£-46,646
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£-2,489	£2,298	£5,270	£6,104	£4,256	£15,439
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-2%	2%	5%	5%	4%	14%