	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,285	£3,335	£3,376	£3,418	£3,461	£16,876
Profit Before Tax	£-3,285	£-3,335	£-3,376	£-3,418	£-3,461	£-16,876
Profit After Tax	£-3,285	£-3,335	£-3,376	£-3,418	£-3,461	£-16,876
Change In Property Value	£1,199	£2,057	£2,592	£2,748	£2,427	£11,023
Net Return	£-2,087	£-1,278	£-784	£-670	£-1,034	£-5,853
Return From Rental Income (%)	-16%	-17%	-17%	-17%	-17%	-84%
Total Net Return (%)	-10%	-6%	-4%	-3%	-5%	-29%