	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,507	£5,557	£5,598	£5,640	£5,683	£27,985
Profit Before Tax	£-5,507	£-5,557	£-5,598	£-5,640	£-5,683	£-27,985
Profit After Tax	£-5,507	£-5,557	£-5,598	£-5,640	£-5,683	£-27,985
Change In Property Value	£3,270	£5,614	£7,073	£7,497	£6,623	£30,077
Net Return	£-2,237	£56	£1,475	£1,857	£940	£2,092
Return From Rental Income (%)	-10%	-10%	-10%	-11%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	3%	2%	4%