	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,418	£7,430	£7,440	£7,451	£7,461	£37,200
Profit Before Tax	£-7,418	£-7,430	£-7,440	£-7,451	£-7,461	£-37,200
Profit After Tax	£-7,418	£-7,430	£-7,440	£-7,451	£-7,461	£-37,200
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£-968	£3,642	£6,511	£7,338	£5,602	£22,125
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%