	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,770	£3,820	£3,861	£3,902	£3,945	£19,297
Profit Before Tax	£-3,770	£-3,820	£-3,861	£-3,902	£-3,945	£-19,297
Profit After Tax	£-3,770	£-3,820	£-3,861	£-3,902	£-3,945	£-19,297
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£-2,120	£-987	£-292	£-119	£-603	£-4,121
Return From Rental Income (%)	-14%	-14%	-14%	-14%	-14%	-70%
Total Net Return (%)	-8%	-4%	-1%	0%	-2%	-15%