	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,126	£3,176	£3,217	£3,259	£3,302	£16,080
Profit Before Tax	£-3,126	£-3,176	£-3,217	£-3,259	£-3,302	£-16,080
Profit After Tax	£-3,126	£-3,176	£-3,217	£-3,259	£-3,302	£-16,080
Change In Property Value	£1,050	£1,803	£2,271	£2,407	£2,127	£9,658
Net Return	£-2,076	£-1,374	£-946	£-852	£-1,175	£-6,422
Return From Rental Income (%)	-18%	-18%	-18%	-18%	-19%	-90%
Total Net Return (%)	-12%	-8%	-5%	-5%	-7%	-36%