	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,408	£6,458	£6,499	£6,541	£6,583	£32,489
Profit Before Tax	£-6,408	£-6,458	£-6,499	£-6,541	£-6,583	£-32,489
Profit After Tax	£-6,408	£-6,458	£-6,499	£-6,541	£-6,583	£-32,489
Change In Property Value	£4,110	£7,056	£8,890	£9,423	£8,324	£37,803
Net Return	£-2,298	£598	£2,391	£2,883	£1,740	£5,314
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-3%	1%	4%	4%	3%	8%