	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,208	£8,258	£8,299	£8,341	£8,384	£41,490
Profit Before Tax	£-8,208	£-8,258	£-8,299	£-8,341	£-8,384	£-41,490
Profit After Tax	£-8,208	£-8,258	£-8,299	£-8,341	£-8,384	£-41,490
Change In Property Value	£5,789	£9,937	£12,521	£13,272	£11,723	£53,241
Net Return	£-2,420	£1,679	£4,221	£4,931	£3,340	£11,751
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-44%
Total Net Return (%)	-3%	2%	4%	5%	4%	12%