	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,663	£7,713	£7,754	£7,796	£7,838	£38,763
Profit Before Tax	£-7,663	£-7,713	£-7,754	£-7,796	£-7,838	£-38,763
Profit After Tax	£-7,663	£-7,713	£-7,754	£-7,796	£-7,838	£-38,763
Change In Property Value	£5,280	£9,064	£11,421	£12,106	£10,694	£48,564
Net Return	£-2,383	£1,351	£3,667	£4,310	£2,855	£9,801
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-3%	2%	4%	5%	3%	11%