	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,380	£4,426	£4,469	£4,513	£4,556	£22,345
Profit Before Tax	£-4,380	£-4,426	£-4,469	£-4,513	£-4,556	£-22,345
Profit After Tax	£-4,380	£-4,426	£-4,469	£-4,513	£-4,556	£-22,345
Change In Property Value	£1,200	£1,224	£2,497	£3,246	£3,749	£11,915
Net Return	£-3,180	£-3,202	£-1,973	£-1,267	£-807	£-10,430
Return From Rental Income (%)	-15%	-15%	-15%	-15%	-15%	-75%
Total Net Return (%)	-11%	-11%	-7%	-4%	-3%	-35%