	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,255	£7,268	£7,278	£7,288	£7,299	£36,388
Profit Before Tax	£-7,255	£-7,268	£-7,278	£-7,288	£-7,299	£-36,388
Profit After Tax	£-7,255	£-7,268	£-7,278	£-7,288	£-7,299	£-36,388
Change In Property Value	£6,299	£10,812	£13,624	£14,441	£12,756	£57,932
Net Return	£-957	£3,545	£6,346	£7,153	£5,457	£21,544
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%