	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,577	£7,589	£7,600	£7,610	£7,621	£37,997
Profit Before Tax	£-7,577	£-7,589	£-7,600	£-7,610	£-7,621	£-37,997
Profit After Tax	£-7,577	£-7,589	£-7,600	£-7,610	£-7,621	£-37,997
Change In Property Value	£6,599	£11,327	£14,273	£15,129	£13,364	£60,691
Net Return	£-978	£3,738	£6,673	£7,519	£5,743	£22,694
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%