	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,544	£8,556	£8,567	£8,577	£8,588	£42,831
Profit Before Tax	£-8,544	£-8,556	£-8,567	£-8,577	£-8,588	£-42,831
Profit After Tax	£-8,544	£-8,556	£-8,567	£-8,577	£-8,588	£-42,831
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£-1,044	£4,319	£7,656	£8,619	£6,602	£26,152
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%