	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,753	£9,803	£9,844	£9,885	£9,928	£49,212
Profit Before Tax	£-9,753	£-9,803	£-9,844	£-9,885	£-9,928	£-49,212
Profit After Tax	£-9,753	£-9,803	£-9,844	£-9,885	£-9,928	£-49,212
Change In Property Value	£7,229	£12,409	£15,635	£16,573	£14,640	£66,486
Net Return	£-2,524	£2,606	£5,792	£6,688	£4,712	£17,274
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	2%	5%	6%	4%	14%