	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,003	£9,049	£9,092	£9,135	£9,178	£45,456
Profit Before Tax	£-9,003	£-9,049	£-9,092	£-9,135	£-9,178	£-45,456
Profit After Tax	£-9,003	£-9,049	£-9,092	£-9,135	£-9,178	£-45,456
Change In Property Value	£3,530	£3,601	£7,345	£9,549	£11,029	£35,053
Net Return	£-5,473	£-5,448	£-1,746	£413	£1,851	£-10,403
Return From Rental Income (%)	-10%	-10%	-11%	-11%	-11%	-53%
Total Net Return (%)	-6%	-6%	-2%	0%	2%	-12%