	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,424	£6,474	£6,515	£6,557	£6,600	£32,570
Profit Before Tax	£-6,424	£-6,474	£-6,515	£-6,557	£-6,600	£-32,570
Profit After Tax	£-6,424	£-6,474	£-6,515	£-6,557	£-6,600	£-32,570
Change In Property Value	£4,125	£7,081	£8,922	£9,458	£8,354	£37,941
Net Return	£-2,299	£607	£2,407	£2,901	£1,755	£5,371
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-3%	1%	4%	4%	3%	8%