	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,389	£3,435	£3,478	£3,521	£3,564	£17,386
Profit Before Tax	£-3,389	£-3,435	£-3,478	£-3,521	£-3,564	£-17,386
Profit After Tax	£-3,389	£-3,435	£-3,478	£-3,521	£-3,564	£-17,386
Change In Property Value	£700	£714	£1,457	£1,894	£2,187	£6,951
Net Return	£-2,689	£-2,721	£-2,021	£-1,628	£-1,377	£-10,435
Return From Rental Income (%)	-19%	-19%	-20%	-20%	-20%	-98%
Total Net Return (%)	-15%	-15%	-11%	-9%	-8%	-59%