	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,990	£14,001	£14,012	£14,023	£14,033	£70,058
Profit Before Tax	£-13,990	£-14,001	£-14,012	£-14,023	£-14,033	£-70,058
Profit After Tax	£-13,990	£-14,001	£-14,012	£-14,023	£-14,033	£-70,058
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£21,245	£67,525
Net Return	£-7,190	£-7,065	£138	£4,372	£7,212	£-2,533
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-1%