	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,810	£9,860	£9,901	£9,943	£9,985	£49,498
Profit Before Tax	£-9,810	£-9,860	£-9,901	£-9,943	£-9,985	£-49,498
Profit After Tax	£-9,810	£-9,860	£-9,901	£-9,943	£-9,985	£-49,498
Change In Property Value	£7,282	£12,500	£15,750	£16,695	£14,748	£66,976
Net Return	£-2,528	£2,641	£5,850	£6,753	£4,762	£17,478
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	2%	5%	6%	4%	14%