	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,927	£10,973	£11,016	£11,060	£11,102	£55,078
Profit Before Tax	£-10,927	£-10,973	£-11,016	£-11,060	£-11,102	£-55,078
Profit After Tax	£-10,927	£-10,973	£-11,016	£-11,060	£-11,102	£-55,078
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£14,059	£44,686
Net Return	£-6,427	£-6,383	£-1,652	£1,113	£2,957	£-10,392
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-6%	-6%	-1%	1%	3%	-9%