	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,825	£5,837	£5,848	£5,858	£5,869	£29,237
Profit Before Tax	£-5,825	£-5,837	£-5,848	£-5,858	£-5,869	£-29,237
Profit After Tax	£-5,825	£-5,837	£-5,848	£-5,858	£-5,869	£-29,237
Change In Property Value	£4,965	£8,523	£10,739	£11,384	£10,056	£45,667
Net Return	£-860	£2,686	£4,892	£5,525	£4,187	£16,430
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%