	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,112	£8,162	£8,203	£8,244	£8,287	£41,008
Profit Before Tax	£-8,112	£-8,162	£-8,203	£-8,244	£-8,287	£-41,008
Profit After Tax	£-8,112	£-8,162	£-8,203	£-8,244	£-8,287	£-41,008
Change In Property Value	£5,699	£9,782	£12,326	£13,065	£11,541	£52,413
Net Return	£-2,413	£1,621	£4,123	£4,821	£3,254	£11,406
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-44%
Total Net Return (%)	-3%	2%	4%	5%	3%	12%