	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,571	£5,617	£5,660	£5,704	£5,746	£28,297
Profit Before Tax	£-5,571	£-5,617	£-5,660	£-5,704	£-5,746	£-28,297
Profit After Tax	£-5,571	£-5,617	£-5,660	£-5,704	£-5,746	£-28,297
Change In Property Value	£1,800	£1,836	£3,745	£4,869	£5,624	£17,874
Net Return	£-3,771	£-3,781	£-1,914	£-835	£-122	£-10,423
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-64%
Total Net Return (%)	-9%	-9%	-4%	-2%	0%	-24%