	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,690	£9,740	£9,781	£9,823	£9,865	£48,898
Profit Before Tax	£-9,690	£-9,740	£-9,781	£-9,823	£-9,865	£-48,898
Profit After Tax	£-9,690	£-9,740	£-9,781	£-9,823	£-9,865	£-48,898
Change In Property Value	£7,170	£12,309	£15,509	£16,439	£14,521	£65,948
Net Return	£-2,520	£2,569	£5,728	£6,617	£4,656	£17,049
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	2%	5%	6%	4%	14%