	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,609	£11,621	£11,631	£11,642	£11,653	£58,156
Profit Before Tax	£-11,609	£-11,621	£-11,631	£-11,642	£-11,653	£-58,156
Profit After Tax	£-11,609	£-11,621	£-11,631	£-11,642	£-11,653	£-58,156
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£17,496	£55,609
Net Return	£-6,009	£-5,909	£21	£3,506	£5,843	£-2,547
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%