	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,654	£4,704	£4,745	£4,787	£4,830	£23,721
Profit Before Tax	£-4,654	£-4,704	£-4,745	£-4,787	£-4,830	£-23,721
Profit After Tax	£-4,654	£-4,704	£-4,745	£-4,787	£-4,830	£-23,721
Change In Property Value	£2,475	£4,249	£5,353	£5,675	£5,013	£22,764
Net Return	£-2,179	£-456	£608	£887	£183	£-957
Return From Rental Income (%)	-11%	-12%	-12%	-12%	-12%	-58%
Total Net Return (%)	-5%	-1%	1%	2%	0%	-2%