	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,731	£4,781	£4,822	£4,864	£4,906	£24,104
Profit Before Tax	£-4,731	£-4,781	£-4,822	£-4,864	£-4,906	£-24,104
Profit After Tax	£-4,731	£-4,781	£-4,822	£-4,864	£-4,906	£-24,104
Change In Property Value	£2,546	£4,371	£5,508	£5,838	£5,157	£23,420
Net Return	£-2,185	£-410	£686	£974	£251	£-684
Return From Rental Income (%)	-11%	-11%	-12%	-12%	-12%	-58%
Total Net Return (%)	-5%	-1%	2%	2%	1%	-2%