	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,344	£6,394	£6,435	£6,476	£6,519	£32,167
Profit Before Tax	£-6,344	£-6,394	£-6,435	£-6,476	£-6,519	£-32,167
Profit After Tax	£-6,344	£-6,394	£-6,435	£-6,476	£-6,519	£-32,167
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£-2,294	£559	£2,326	£2,809	£1,683	£5,083
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-3%	1%	4%	4%	3%	8%