	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,474	£10,487	£10,497	£10,507	£10,518	£52,484
Profit Before Tax	£-10,474	£-10,487	£-10,497	£-10,507	£-10,518	£-52,484
Profit After Tax	£-10,474	£-10,487	£-10,497	£-10,507	£-10,518	£-52,484
Change In Property Value	£9,300	£15,965	£20,116	£21,323	£18,835	£85,539
Net Return	£-1,174	£5,478	£9,619	£10,815	£8,317	£33,055
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-32%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%