	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,351	£8,363	£8,373	£8,384	£8,394	£41,865
Profit Before Tax	£-8,351	£-8,363	£-8,373	£-8,384	£-8,394	£-41,865
Profit After Tax	£-8,351	£-8,363	£-8,373	£-8,384	£-8,394	£-41,865
Change In Property Value	£7,320	£12,566	£15,833	£16,783	£14,825	£67,326
Net Return	£-1,031	£4,203	£7,460	£8,399	£6,430	£25,461
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%