	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,859	£5,909	£5,950	£5,992	£6,035	£29,746
Profit Before Tax	£-5,859	£-5,909	£-5,950	£-5,992	£-6,035	£-29,746
Profit After Tax	£-5,859	£-5,909	£-5,950	£-5,992	£-6,035	£-29,746
Change In Property Value	£3,599	£6,177	£7,784	£8,251	£7,288	£33,098
Net Return	£-2,261	£268	£1,833	£2,258	£1,253	£3,352
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-51%
Total Net Return (%)	-4%	0%	3%	4%	2%	6%