	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£1,530	£1,542	£1,552	£1,563	£1,573	£7,760
Profit Before Tax	£-1,530	£-1,542	£-1,552	£-1,563	£-1,573	£-7,760
Profit After Tax	£-1,530	£-1,542	£-1,552	£-1,563	£-1,573	£-7,760
Change In Property Value	£960	£1,648	£2,076	£2,201	£1,944	£8,830
Net Return	£-570	£106	£524	£638	£371	£1,069
Return From Rental Income (%)	-9%	-9%	-9%	-10%	-10%	-47%
Total Net Return (%)	-3%	1%	3%	4%	2%	7%