	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,079	£9,129	£9,170	£9,211	£9,254	£45,842
Profit Before Tax	£-9,079	£-9,129	£-9,170	£-9,211	£-9,254	£-45,842
Profit After Tax	£-9,079	£-9,129	£-9,170	£-9,211	£-9,254	£-45,842
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£-2,479	£2,202	£5,106	£5,921	£4,113	£14,863
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-2%	2%	5%	5%	4%	14%