	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,644	£2,694	£2,735	£2,776	£2,819	£13,667
Profit Before Tax	£-2,644	£-2,694	£-2,735	£-2,776	£-2,819	£-13,667
Profit After Tax	£-2,644	£-2,694	£-2,735	£-2,776	£-2,819	£-13,667
Change In Property Value	£600	£1,030	£1,298	£1,376	£1,215	£5,519
Net Return	£-2,044	£-1,664	£-1,437	£-1,401	£-1,604	£-8,148
Return From Rental Income (%)	-25%	-25%	-26%	-26%	-27%	-129%
Total Net Return (%)	-19%	-16%	-14%	-13%	-15%	-77%