	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,411	£11,422	£11,433	£11,444	£11,454	£57,164
Profit Before Tax	£-11,411	£-11,422	£-11,433	£-11,444	£-11,454	£-57,164
Profit After Tax	£-11,411	£-11,422	£-11,433	£-11,444	£-11,454	£-57,164
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£-3,161	£-2,925	£4,613	£7,024	£8,121	£13,673
Return From Rental Income (%)	-13%	-13%	-13%	-14%	-14%	-67%
Total Net Return (%)	-4%	-3%	5%	8%	10%	-2%