	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,857	£4,903	£4,946	£4,989	£5,032	£24,726
Profit Before Tax	£-4,857	£-4,903	£-4,946	£-4,989	£-5,032	£-24,726
Profit After Tax	£-4,857	£-4,903	£-4,946	£-4,989	£-5,032	£-24,726
Change In Property Value	£1,440	£1,469	£2,996	£3,895	£4,499	£14,299
Net Return	£-3,417	£-3,434	£-1,949	£-1,094	£-533	£-10,427
Return From Rental Income (%)	-14%	-14%	-14%	-14%	-14%	-70%
Total Net Return (%)	-10%	-10%	-5%	-3%	-1%	-29%