	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,880	£4,930	£4,971	£5,012	£5,055	£24,848
Profit Before Tax	£-4,880	£-4,930	£-4,971	£-5,012	£-5,055	£-24,848
Profit After Tax	£-4,880	£-4,930	£-4,971	£-5,012	£-5,055	£-24,848
Change In Property Value	£2,685	£4,609	£5,808	£6,156	£5,438	£24,696
Net Return	£-2,195	£-320	£837	£1,144	£383	£-152
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-57%
Total Net Return (%)	-5%	-1%	2%	3%	1%	0%