	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,609	£3,659	£3,700	£3,742	£3,784	£18,493
Profit Before Tax	£-3,609	£-3,659	£-3,700	£-3,742	£-3,784	£-18,493
Profit After Tax	£-3,609	£-3,659	£-3,700	£-3,742	£-3,784	£-18,493
Change In Property Value	£1,500	£2,575	£3,245	£3,439	£3,038	£13,797
Net Return	£-2,109	£-1,084	£-455	£-302	£-746	£-4,696
Return From Rental Income (%)	-14%	-15%	-15%	-15%	-15%	-74%
Total Net Return (%)	-8%	-4%	-2%	-1%	-3%	-19%