	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,503	£6,553	£6,594	£6,636	£6,678	£32,964
Profit Before Tax	£-6,503	£-6,553	£-6,594	£-6,636	£-6,678	£-32,964
Profit After Tax	£-6,503	£-6,553	£-6,594	£-6,636	£-6,678	£-32,964
Change In Property Value	£4,199	£7,207	£9,081	£9,626	£8,503	£38,617
Net Return	£-2,304	£655	£2,487	£2,991	£1,825	£5,653
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-48%
Total Net Return (%)	-3%	1%	4%	4%	3%	8%