	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,804	£2,854	£2,895	£2,937	£2,980	£14,471
Profit Before Tax	£-2,804	£-2,854	£-2,895	£-2,937	£-2,980	£-14,471
Profit After Tax	£-2,804	£-2,854	£-2,895	£-2,937	£-2,980	£-14,471
Change In Property Value	£750	£1,288	£1,622	£1,720	£1,519	£6,898
Net Return	£-2,054	£-1,567	£-1,273	£-1,218	£-1,461	£-7,573
Return From Rental Income (%)	-22%	-22%	-22%	-23%	-23%	-111%
Total Net Return (%)	-16%	-12%	-10%	-9%	-11%	-58%