	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,671	£4,721	£4,762	£4,803	£4,846	£23,802
Profit Before Tax	£-4,671	£-4,721	£-4,762	£-4,803	£-4,846	£-23,802
Profit After Tax	£-4,671	£-4,721	£-4,762	£-4,803	£-4,846	£-23,802
Change In Property Value	£2,490	£4,275	£5,386	£5,709	£5,043	£22,902
Net Return	£-2,181	£-446	£624	£906	£197	£-900
Return From Rental Income (%)	-11%	-12%	-12%	-12%	-12%	-58%
Total Net Return (%)	-5%	-1%	2%	2%	0%	-2%