	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,383	£8,395	£8,406	£8,416	£8,427	£42,027
Profit Before Tax	£-8,383	£-8,395	£-8,406	£-8,416	£-8,427	£-42,027
Profit After Tax	£-8,383	£-8,395	£-8,406	£-8,416	£-8,427	£-42,027
Change In Property Value	£7,350	£12,618	£15,898	£16,852	£14,886	£67,603
Net Return	£-1,033	£4,222	£7,492	£8,436	£6,459	£25,577
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%