	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,809	£5,855	£5,898	£5,942	£5,984	£29,487
Profit Before Tax	£-5,809	£-5,855	£-5,898	£-5,942	£-5,984	£-29,487
Profit After Tax	£-5,809	£-5,855	£-5,898	£-5,942	£-5,984	£-29,487
Change In Property Value	£1,920	£1,958	£3,995	£5,194	£5,999	£19,066
Net Return	£-3,889	£-3,896	£-1,903	£-748	£14	£-10,421
Return From Rental Income (%)	-12%	-12%	-13%	-13%	-13%	-63%
Total Net Return (%)	-8%	-8%	-4%	-2%	0%	-22%