	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,596	£8,646	£8,687	£8,729	£8,771	£43,429
Profit Before Tax	£-8,596	£-8,646	£-8,687	£-8,729	£-8,771	£-43,429
Profit After Tax	£-8,596	£-8,646	£-8,687	£-8,729	£-8,771	£-43,429
Change In Property Value	£6,150	£10,558	£13,302	£14,101	£12,456	£56,566
Net Return	£-2,446	£1,912	£4,616	£5,372	£3,684	£13,137
Return From Rental Income (%)	-8%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-2%	2%	5%	5%	4%	13%