	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,579	£7,591	£7,601	£7,612	£7,622	£38,005
Profit Before Tax	£-7,579	£-7,591	£-7,601	£-7,612	£-7,622	£-38,005
Profit After Tax	£-7,579	£-7,591	£-7,601	£-7,612	£-7,622	£-38,005
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£-979	£3,739	£6,675	£7,521	£5,745	£22,700
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%