	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,995	£10,045	£10,086	£10,128	£10,171	£50,427
Profit Before Tax	£-9,995	£-10,045	£-10,086	£-10,128	£-10,171	£-50,427
Profit After Tax	£-9,995	£-10,045	£-10,086	£-10,128	£-10,171	£-50,427
Change In Property Value	£7,455	£12,798	£16,125	£17,093	£15,099	£68,569
Net Return	£-2,540	£2,752	£6,039	£6,964	£4,928	£18,142
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-2%	2%	5%	6%	4%	15%