	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,292	£6,304	£6,314	£6,325	£6,335	£31,570
Profit Before Tax	£-6,292	£-6,304	£-6,314	£-6,325	£-6,335	£-31,570
Profit After Tax	£-6,292	£-6,304	£-6,314	£-6,325	£-6,335	£-31,570
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£-892	£2,966	£5,366	£6,056	£4,601	£18,098
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%