	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,482	£11,528	£11,571	£11,615	£11,658	£57,855
Profit Before Tax	£-11,482	£-11,528	£-11,571	£-11,615	£-11,658	£-57,855
Profit After Tax	£-11,482	£-11,528	£-11,571	£-11,615	£-11,658	£-57,855
Change In Property Value	£4,780	£4,876	£9,946	£12,930	£14,934	£47,466
Net Return	£-6,702	£-6,653	£-1,625	£1,315	£3,276	£-10,389
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-48%
Total Net Return (%)	-6%	-6%	-1%	1%	3%	-9%