	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,095	£9,145	£9,186	£9,227	£9,270	£45,922
Profit Before Tax	£-9,095	£-9,145	£-9,186	£-9,227	£-9,270	£-45,922
Profit After Tax	£-9,095	£-9,145	£-9,186	£-9,227	£-9,270	£-45,922
Change In Property Value	£6,615	£11,356	£14,308	£15,167	£13,397	£60,843
Net Return	£-2,480	£2,211	£5,123	£5,939	£4,127	£14,921
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-2%	2%	5%	5%	4%	14%