	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,587	£3,633	£3,676	£3,720	£3,762	£18,378
Profit Before Tax	£-3,587	£-3,633	£-3,676	£-3,720	£-3,762	£-18,378
Profit After Tax	£-3,587	£-3,633	£-3,676	£-3,720	£-3,762	£-18,378
Change In Property Value	£800	£816	£1,665	£2,164	£2,499	£7,944
Net Return	£-2,787	£-2,817	£-2,011	£-1,556	£-1,263	£-10,434
Return From Rental Income (%)	-18%	-18%	-18%	-18%	-19%	-91%
Total Net Return (%)	-14%	-14%	-10%	-8%	-6%	-52%