	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,413	£4,463	£4,504	£4,546	£4,589	£22,515
Profit Before Tax	£-4,413	£-4,463	£-4,504	£-4,546	£-4,589	£-22,515
Profit After Tax	£-4,413	£-4,463	£-4,504	£-4,546	£-4,589	£-22,515
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£-2,163	£-601	£363	£613	£-32	£-1,820
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-61%
Total Net Return (%)	-6%	-2%	1%	2%	0%	-5%