	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£12,799	£12,811	£12,821	£12,832	£12,843	£64,107
Profit Before Tax	£-12,799	£-12,811	£-12,821	£-12,832	£-12,843	£-64,107
Profit After Tax	£-12,799	£-12,811	£-12,821	£-12,832	£-12,843	£-64,107
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£19,371	£61,567
Net Return	£-6,599	£-6,487	£79	£3,939	£6,528	£-2,540
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%