	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,333	£10,383	£10,424	£10,466	£10,509	£52,116
Profit Before Tax	£-10,333	£-10,383	£-10,424	£-10,466	£-10,509	£-52,116
Profit After Tax	£-10,333	£-10,383	£-10,424	£-10,466	£-10,509	£-52,116
Change In Property Value	£7,770	£13,339	£16,807	£17,815	£15,736	£71,466
Net Return	£-2,563	£2,955	£6,382	£7,349	£5,228	£19,350
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-2%	2%	5%	6%	4%	15%