	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,935	£6,948	£6,958	£6,968	£6,979	£34,787
Profit Before Tax	£-6,935	£-6,948	£-6,958	£-6,968	£-6,979	£-34,787
Profit After Tax	£-6,935	£-6,948	£-6,958	£-6,968	£-6,979	£-34,787
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£-935	£3,353	£6,020	£6,788	£5,173	£20,399
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%