	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,077	£9,127	£9,168	£9,210	£9,252	£45,834
Profit Before Tax	£-9,077	£-9,127	£-9,168	£-9,210	£-9,252	£-45,834
Profit After Tax	£-9,077	£-9,127	£-9,168	£-9,210	£-9,252	£-45,834
Change In Property Value	£6,599	£11,327	£14,273	£15,129	£13,364	£60,691
Net Return	£-2,478	£2,201	£5,105	£5,919	£4,111	£14,857
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-2%	2%	5%	5%	4%	14%