	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,620	£5,670	£5,711	£5,753	£5,795	£28,548
Profit Before Tax	£-5,620	£-5,670	£-5,711	£-5,753	£-5,795	£-28,548
Profit After Tax	£-5,620	£-5,670	£-5,711	£-5,753	£-5,795	£-28,548
Change In Property Value	£3,375	£5,794	£7,300	£7,738	£6,835	£31,042
Net Return	£-2,245	£124	£1,589	£1,986	£1,040	£2,495
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	5%