	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,700	£5,750	£5,791	£5,833	£5,876	£28,950
Profit Before Tax	£-5,700	£-5,750	£-5,791	£-5,833	£-5,876	£-28,950
Profit After Tax	£-5,700	£-5,750	£-5,791	£-5,833	£-5,876	£-28,950
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£-2,250	£172	£1,671	£2,077	£1,112	£2,782
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	5%