	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,861	£5,911	£5,952	£5,994	£6,036	£29,754
Profit Before Tax	£-5,861	£-5,911	£-5,952	£-5,994	£-6,036	£-29,754
Profit After Tax	£-5,861	£-5,911	£-5,952	£-5,994	£-6,036	£-29,754
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£-2,261	£269	£1,835	£2,260	£1,255	£3,358
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-51%
Total Net Return (%)	-4%	0%	3%	4%	2%	6%