	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,287	£3,337	£3,378	£3,420	£3,462	£16,884
Profit Before Tax	£-3,287	£-3,337	£-3,378	£-3,420	£-3,462	£-16,884
Profit After Tax	£-3,287	£-3,337	£-3,378	£-3,420	£-3,462	£-16,884
Change In Property Value	£1,200	£2,060	£2,596	£2,751	£2,430	£11,037
Net Return	£-2,087	£-1,277	£-782	£-668	£-1,032	£-5,847
Return From Rental Income (%)	-16%	-17%	-17%	-17%	-17%	-84%
Total Net Return (%)	-10%	-6%	-4%	-3%	-5%	-29%