	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,809	£5,821	£5,832	£5,842	£5,853	£29,157
Profit Before Tax	£-5,809	£-5,821	£-5,832	£-5,842	£-5,853	£-29,157
Profit After Tax	£-5,809	£-5,821	£-5,832	£-5,842	£-5,853	£-29,157
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£-859	£2,676	£4,875	£5,507	£4,172	£16,372
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%