	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,370	£5,416	£5,459	£5,503	£5,546	£27,295
Profit Before Tax	£-5,370	£-5,416	£-5,459	£-5,503	£-5,546	£-27,295
Profit After Tax	£-5,370	£-5,416	£-5,459	£-5,503	£-5,546	£-27,295
Change In Property Value	£1,699	£1,733	£3,535	£4,596	£5,308	£16,871
Net Return	£-3,671	£-3,683	£-1,924	£-907	£-238	£-10,424
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-65%
Total Net Return (%)	-9%	-9%	-5%	-2%	-1%	-25%