	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,577	£4,623	£4,666	£4,710	£4,752	£23,328
Profit Before Tax	£-4,577	£-4,623	£-4,666	£-4,710	£-4,752	£-23,328
Profit After Tax	£-4,577	£-4,623	£-4,666	£-4,710	£-4,752	£-23,328
Change In Property Value	£1,299	£1,325	£2,703	£3,514	£4,058	£12,899
Net Return	£-3,278	£-3,298	£-1,963	£-1,196	£-694	£-10,428
Return From Rental Income (%)	-14%	-14%	-15%	-15%	-15%	-73%
Total Net Return (%)	-10%	-10%	-6%	-4%	-2%	-32%