	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,448	£3,498	£3,539	£3,581	£3,623	£17,689
Profit Before Tax	£-3,448	£-3,498	£-3,539	£-3,581	£-3,623	£-17,689
Profit After Tax	£-3,448	£-3,498	£-3,539	£-3,581	£-3,623	£-17,689
Change In Property Value	£1,350	£2,318	£2,920	£3,095	£2,734	£12,417
Net Return	£-2,098	£-1,180	£-619	£-485	£-889	£-5,272
Return From Rental Income (%)	-15%	-15%	-16%	-16%	-16%	-78%
Total Net Return (%)	-9%	-5%	-3%	-2%	-4%	-23%