	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,412	£6,425	£6,435	£6,445	£6,456	£32,173
Profit Before Tax	£-6,412	£-6,425	£-6,435	£-6,445	£-6,456	£-32,173
Profit After Tax	£-6,412	£-6,425	£-6,435	£-6,445	£-6,456	£-32,173
Change In Property Value	£5,513	£9,463	£11,924	£12,639	£11,164	£50,703
Net Return	£-900	£3,038	£5,489	£6,194	£4,708	£18,529
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%