	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,825	£6,875	£6,916	£6,957	£7,000	£34,573
Profit Before Tax	£-6,825	£-6,875	£-6,916	£-6,957	£-7,000	£-34,573
Profit After Tax	£-6,825	£-6,875	£-6,916	£-6,957	£-7,000	£-34,573
Change In Property Value	£4,499	£7,722	£9,730	£10,314	£9,111	£41,376
Net Return	£-2,326	£848	£2,815	£3,357	£2,111	£6,803
Return From Rental Income (%)	-9%	-9%	-9%	-10%	-10%	-47%
Total Net Return (%)	-3%	1%	4%	5%	3%	9%