	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,735	£4,785	£4,826	£4,868	£4,910	£24,124
Profit Before Tax	£-4,735	£-4,785	£-4,826	£-4,868	£-4,910	£-24,124
Profit After Tax	£-4,735	£-4,785	£-4,826	£-4,868	£-4,910	£-24,124
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£-2,185	£-407	£690	£979	£254	£-669
Return From Rental Income (%)	-11%	-11%	-12%	-12%	-12%	-58%
Total Net Return (%)	-5%	-1%	2%	2%	1%	-2%