	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,992	£10,004	£10,014	£10,025	£10,035	£50,070
Profit Before Tax	£-9,992	£-10,004	£-10,014	£-10,025	£-10,035	£-50,070
Profit After Tax	£-9,992	£-10,004	£-10,014	£-10,025	£-10,035	£-50,070
Change In Property Value	£8,850	£15,193	£19,143	£20,291	£17,924	£81,400
Net Return	£-1,142	£5,188	£9,128	£10,266	£7,888	£31,330
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-32%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%