	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,494	£10,544	£10,585	£10,627	£10,670	£52,920
Profit Before Tax	£-10,494	£-10,544	£-10,585	£-10,627	£-10,670	£-52,920
Profit After Tax	£-10,494	£-10,544	£-10,585	£-10,627	£-10,670	£-52,920
Change In Property Value	£7,920	£13,596	£17,131	£18,159	£16,040	£72,846
Net Return	£-2,574	£3,052	£6,546	£7,532	£5,371	£19,926
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-2%	2%	5%	6%	4%	15%