	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,903	£9,914	£9,925	£9,936	£9,947	£49,626
Profit Before Tax	£-9,903	£-9,914	£-9,925	£-9,936	£-9,947	£-49,626
Profit After Tax	£-9,903	£-9,914	£-9,925	£-9,936	£-9,947	£-49,626
Change In Property Value	£4,740	£4,835	£9,863	£12,822	£14,809	£47,069
Net Return	£-5,163	£-5,080	£-62	£2,886	£4,862	£-2,557
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%