	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,495	£9,545	£9,586	£9,628	£9,671	£47,925
Profit Before Tax	£-9,495	£-9,545	£-9,586	£-9,628	£-9,671	£-47,925
Profit After Tax	£-9,495	£-9,545	£-9,586	£-9,628	£-9,671	£-47,925
Change In Property Value	£6,989	£11,997	£15,116	£16,023	£14,154	£64,278
Net Return	£-2,507	£2,452	£5,530	£6,395	£4,483	£16,353
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	2%	5%	5%	4%	14%