	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,514	£7,527	£7,537	£7,547	£7,558	£37,683
Profit Before Tax	£-7,514	£-7,527	£-7,537	£-7,547	£-7,558	£-37,683
Profit After Tax	£-7,514	£-7,527	£-7,537	£-7,547	£-7,558	£-37,683
Change In Property Value	£6,540	£11,227	£14,146	£14,995	£13,245	£60,153
Net Return	£-974	£3,700	£6,609	£7,447	£5,687	£22,470
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%