	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,150	£8,196	£8,239	£8,282	£8,325	£41,191
Profit Before Tax	£-8,150	£-8,196	£-8,239	£-8,282	£-8,325	£-41,191
Profit After Tax	£-8,150	£-8,196	£-8,239	£-8,282	£-8,325	£-41,191
Change In Property Value	£3,100	£3,162	£6,450	£8,386	£9,685	£30,783
Net Return	£-5,050	£-5,034	£-1,788	£103	£1,360	£-10,408
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-54%
Total Net Return (%)	-7%	-7%	-2%	0%	2%	-14%