	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,992	£5,042	£5,083	£5,125	£5,168	£25,411
Profit Before Tax	£-4,992	£-5,042	£-5,083	£-5,125	£-5,168	£-25,411
Profit After Tax	£-4,992	£-5,042	£-5,083	£-5,125	£-5,168	£-25,411
Change In Property Value	£2,790	£4,790	£6,035	£6,397	£5,651	£25,662
Net Return	£-2,202	£-253	£951	£1,272	£483	£251
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-56%
Total Net Return (%)	-5%	-1%	2%	3%	1%	1%