	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,547	£5,597	£5,638	£5,680	£5,723	£28,186
Profit Before Tax	£-5,547	£-5,597	£-5,638	£-5,680	£-5,723	£-28,186
Profit After Tax	£-5,547	£-5,597	£-5,638	£-5,680	£-5,723	£-28,186
Change In Property Value	£3,308	£5,678	£7,154	£7,583	£6,699	£30,422
Net Return	£-2,240	£81	£1,516	£1,903	£976	£2,236
Return From Rental Income (%)	-10%	-10%	-10%	-11%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	4%