	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,824	£7,874	£7,915	£7,957	£7,999	£39,568
Profit Before Tax	£-7,824	£-7,874	£-7,915	£-7,957	£-7,999	£-39,568
Profit After Tax	£-7,824	£-7,874	£-7,915	£-7,957	£-7,999	£-39,568
Change In Property Value	£5,430	£9,322	£11,745	£12,450	£10,997	£49,944
Net Return	£-2,394	£1,448	£3,830	£4,493	£2,998	£10,376
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-3%	2%	4%	5%	3%	12%