	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,121	£5,171	£5,212	£5,254	£5,296	£26,054
Profit Before Tax	£-5,121	£-5,171	£-5,212	£-5,254	£-5,296	£-26,054
Profit After Tax	£-5,121	£-5,171	£-5,212	£-5,254	£-5,296	£-26,054
Change In Property Value	£2,910	£4,996	£6,294	£6,672	£5,894	£26,765
Net Return	£-2,211	£-175	£1,082	£1,418	£597	£711
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-5%	0%	2%	3%	1%	1%