	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,405	£7,455	£7,496	£7,538	£7,581	£37,476
Profit Before Tax	£-7,405	£-7,455	£-7,496	£-7,538	£-7,581	£-37,476
Profit After Tax	£-7,405	£-7,455	£-7,496	£-7,538	£-7,581	£-37,476
Change In Property Value	£5,040	£8,652	£10,902	£11,556	£10,207	£46,357
Net Return	£-2,365	£1,197	£3,405	£4,017	£2,627	£8,880
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-3%	1%	4%	5%	3%	11%