	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,193	£2,243	£2,284	£2,326	£2,369	£11,415
Profit Before Tax	£-2,193	£-2,243	£-2,284	£-2,326	£-2,369	£-11,415
Profit After Tax	£-2,193	£-2,243	£-2,284	£-2,326	£-2,369	£-11,415
Change In Property Value	£180	£309	£389	£413	£365	£1,656
Net Return	£-2,013	£-1,934	£-1,895	£-1,913	£-2,004	£-9,759
Return From Rental Income (%)	-57%	-58%	-59%	-60%	-61%	-294%
Total Net Return (%)	-52%	-50%	-49%	-49%	-52%	-252%