	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,459	£5,509	£5,550	£5,592	£5,634	£27,743
Profit Before Tax	£-5,459	£-5,509	£-5,550	£-5,592	£-5,634	£-27,743
Profit After Tax	£-5,459	£-5,509	£-5,550	£-5,592	£-5,634	£-27,743
Change In Property Value	£3,225	£5,536	£6,976	£7,394	£6,532	£29,663
Net Return	£-2,234	£27	£1,426	£1,803	£897	£1,919
Return From Rental Income (%)	-10%	-10%	-11%	-11%	-11%	-53%
Total Net Return (%)	-4%	0%	3%	3%	2%	4%