	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,242	£11,288	£11,331	£11,375	£11,418	£56,655
Profit Before Tax	£-11,242	£-11,288	£-11,331	£-11,375	£-11,418	£-56,655
Profit After Tax	£-11,242	£-11,288	£-11,331	£-11,375	£-11,418	£-56,655
Change In Property Value	£4,659	£4,752	£9,694	£12,603	£14,556	£46,265
Net Return	£-6,583	£-6,536	£-1,637	£1,228	£3,138	£-10,390
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-6%	-6%	-1%	1%	3%	-9%