	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,257	£7,303	£7,346	£7,390	£7,432	£36,728
Profit Before Tax	£-7,257	£-7,303	£-7,346	£-7,390	£-7,432	£-36,728
Profit After Tax	£-7,257	£-7,303	£-7,346	£-7,390	£-7,432	£-36,728
Change In Property Value	£2,650	£2,703	£5,514	£7,168	£8,279	£26,315
Net Return	£-4,607	£-4,600	£-1,832	£-221	£847	£-10,413
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-12%	-57%
Total Net Return (%)	-7%	-7%	-3%	0%	1%	-16%