	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,260	£13,310	£13,351	£13,392	£13,435	£66,748
Profit Before Tax	£-13,260	£-13,310	£-13,351	£-13,392	£-13,435	£-66,748
Profit After Tax	£-13,260	£-13,310	£-13,351	£-13,392	£-13,435	£-66,748
Change In Property Value	£10,499	£18,022	£22,708	£24,071	£21,262	£96,562
Net Return	£-2,761	£4,713	£9,358	£10,678	£7,827	£29,815
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%