	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,655	£9,701	£9,744	£9,788	£9,831	£48,720
Profit Before Tax	£-9,655	£-9,701	£-9,744	£-9,788	£-9,831	£-48,720
Profit After Tax	£-9,655	£-9,701	£-9,744	£-9,788	£-9,831	£-48,720
Change In Property Value	£3,859	£3,936	£8,030	£10,439	£12,057	£38,320
Net Return	£-5,796	£-5,765	£-1,714	£651	£2,226	£-10,399
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-51%
Total Net Return (%)	-6%	-6%	-2%	1%	2%	-11%