	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,631	£7,681	£7,722	£7,763	£7,806	£38,602
Profit Before Tax	£-7,631	£-7,681	£-7,722	£-7,763	£-7,806	£-38,602
Profit After Tax	£-7,631	£-7,681	£-7,722	£-7,763	£-7,806	£-38,602
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£-2,381	£1,332	£3,634	£4,274	£2,827	£9,686
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-3%	2%	4%	5%	3%	11%