	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,569	£6,619	£6,660	£6,702	£6,744	£33,294
Profit Before Tax	£-6,569	£-6,619	£-6,660	£-6,702	£-6,744	£-33,294
Profit After Tax	£-6,569	£-6,619	£-6,660	£-6,702	£-6,744	£-33,294
Change In Property Value	£4,260	£7,313	£9,214	£9,767	£8,628	£39,182
Net Return	£-2,309	£694	£2,555	£3,066	£1,883	£5,889
Return From Rental Income (%)	-9%	-10%	-10%	-10%	-10%	-48%
Total Net Return (%)	-3%	1%	4%	4%	3%	9%