	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,987	£7,037	£7,078	£7,120	£7,163	£35,385
Profit Before Tax	£-6,987	£-7,037	£-7,078	£-7,120	£-7,163	£-35,385
Profit After Tax	£-6,987	£-7,037	£-7,078	£-7,120	£-7,163	£-35,385
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£-2,337	£945	£2,980	£3,541	£2,255	£7,385
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-3%	1%	4%	5%	3%	10%