	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,862	£4,912	£4,953	£4,995	£5,037	£24,759
Profit Before Tax	£-4,862	£-4,912	£-4,953	£-4,995	£-5,037	£-24,759
Profit After Tax	£-4,862	£-4,912	£-4,953	£-4,995	£-5,037	£-24,759
Change In Property Value	£2,669	£4,581	£5,772	£6,118	£5,404	£24,544
Net Return	£-2,193	£-331	£819	£1,123	£367	£-215
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-12%	-57%
Total Net Return (%)	-5%	-1%	2%	3%	1%	0%