	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,509	£9,522	£9,532	£9,542	£9,553	£47,657
Profit Before Tax	£-9,509	£-9,522	£-9,532	£-9,542	£-9,553	£-47,657
Profit After Tax	£-9,509	£-9,522	£-9,532	£-9,542	£-9,553	£-47,657
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£-1,109	£4,899	£8,637	£9,717	£7,460	£29,604
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%