	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,538	£5,588	£5,629	£5,670	£5,713	£28,138
Profit Before Tax	£-5,538	£-5,588	£-5,629	£-5,670	£-5,713	£-28,138
Profit After Tax	£-5,538	£-5,588	£-5,629	£-5,670	£-5,713	£-28,138
Change In Property Value	£3,299	£5,662	£7,135	£7,563	£6,680	£30,339
Net Return	£-2,239	£75	£1,506	£1,892	£967	£2,201
Return From Rental Income (%)	-10%	-10%	-10%	-11%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	4%