	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,417	£9,463	£9,506	£9,550	£9,593	£47,529
Profit Before Tax	£-9,417	£-9,463	£-9,506	£-9,550	£-9,593	£-47,529
Profit After Tax	£-9,417	£-9,463	£-9,506	£-9,550	£-9,593	£-47,529
Change In Property Value	£3,739	£3,814	£7,780	£10,114	£11,682	£37,129
Net Return	£-5,678	£-5,649	£-1,726	£564	£2,089	£-10,401
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-52%
Total Net Return (%)	-6%	-6%	-2%	1%	2%	-11%