	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,144	£8,194	£8,235	£8,277	£8,319	£41,168
Profit Before Tax	£-8,144	£-8,194	£-8,235	£-8,277	£-8,319	£-41,168
Profit After Tax	£-8,144	£-8,194	£-8,235	£-8,277	£-8,319	£-41,168
Change In Property Value	£5,729	£9,834	£12,391	£13,134	£11,602	£52,689
Net Return	£-2,415	£1,640	£4,156	£4,858	£3,283	£11,521
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-44%
Total Net Return (%)	-3%	2%	4%	5%	3%	12%