	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,526	£10,576	£10,617	£10,659	£10,702	£53,081
Profit Before Tax	£-10,526	£-10,576	£-10,617	£-10,659	£-10,702	£-53,081
Profit After Tax	£-10,526	£-10,576	£-10,617	£-10,659	£-10,702	£-53,081
Change In Property Value	£7,950	£13,648	£17,196	£18,228	£16,101	£73,122
Net Return	£-2,576	£3,071	£6,578	£7,568	£5,399	£20,041
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-2%	2%	5%	6%	4%	15%