	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,266	£5,316	£5,357	£5,399	£5,441	£26,778
Profit Before Tax	£-5,266	£-5,316	£-5,357	£-5,399	£-5,441	£-26,778
Profit After Tax	£-5,266	£-5,316	£-5,357	£-5,399	£-5,441	£-26,778
Change In Property Value	£3,045	£5,227	£6,586	£6,982	£6,167	£28,007
Net Return	£-2,221	£-89	£1,230	£1,583	£726	£1,229
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-54%
Total Net Return (%)	-4%	0%	2%	3%	1%	2%