	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,753	£7,799	£7,842	£7,886	£7,928	£39,208
Profit Before Tax	£-7,753	£-7,799	£-7,842	£-7,886	£-7,928	£-39,208
Profit After Tax	£-7,753	£-7,799	£-7,842	£-7,886	£-7,928	£-39,208
Change In Property Value	£2,900	£2,958	£6,034	£7,845	£9,061	£28,797
Net Return	£-4,853	£-4,841	£-1,808	£-41	£1,132	£-10,410
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-56%
Total Net Return (%)	-7%	-7%	-3%	0%	2%	-15%