	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,852	£7,902	£7,943	£7,985	£8,027	£39,708
Profit Before Tax	£-7,852	£-7,902	£-7,943	£-7,985	£-8,027	£-39,708
Profit After Tax	£-7,852	£-7,902	£-7,943	£-7,985	£-8,027	£-39,708
Change In Property Value	£5,456	£9,367	£11,802	£12,510	£11,050	£50,185
Net Return	£-2,396	£1,465	£3,859	£4,525	£3,023	£10,477
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-3%	2%	4%	5%	3%	12%