	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,341	£7,391	£7,432	£7,474	£7,517	£37,155
Profit Before Tax	£-7,341	£-7,391	£-7,432	£-7,474	£-7,517	£-37,155
Profit After Tax	£-7,341	£-7,391	£-7,432	£-7,474	£-7,517	£-37,155
Change In Property Value	£4,980	£8,549	£10,772	£11,418	£10,086	£45,805
Net Return	£-2,361	£1,158	£3,340	£3,944	£2,569	£8,650
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-3%	1%	4%	5%	3%	11%