	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,078	£7,124	£7,167	£7,211	£7,254	£35,835
Profit Before Tax	£-7,078	£-7,124	£-7,167	£-7,211	£-7,254	£-35,835
Profit After Tax	£-7,078	£-7,124	£-7,167	£-7,211	£-7,254	£-35,835
Change In Property Value	£2,560	£2,611	£5,327	£6,925	£7,998	£25,421
Net Return	£-4,518	£-4,513	£-1,841	£-286	£744	£-10,414
Return From Rental Income (%)	-11%	-11%	-11%	-12%	-12%	-57%
Total Net Return (%)	-7%	-7%	-3%	0%	1%	-17%