	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,381	£8,394	£8,404	£8,414	£8,425	£42,019
Profit Before Tax	£-8,381	£-8,394	£-8,404	£-8,414	£-8,425	£-42,019
Profit After Tax	£-8,381	£-8,394	£-8,404	£-8,414	£-8,425	£-42,019
Change In Property Value	£7,349	£12,615	£15,895	£16,848	£14,883	£67,590
Net Return	£-1,033	£4,221	£7,491	£8,434	£6,458	£25,571
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%