	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,909	£5,959	£6,000	£6,042	£6,085	£29,996
Profit Before Tax	£-5,909	£-5,959	£-6,000	£-6,042	£-6,085	£-29,996
Profit After Tax	£-5,909	£-5,959	£-6,000	£-6,042	£-6,085	£-29,996
Change In Property Value	£3,645	£6,257	£7,884	£8,357	£7,382	£33,526
Net Return	£-2,264	£298	£1,884	£2,315	£1,297	£3,530
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-51%
Total Net Return (%)	-4%	1%	3%	4%	2%	6%