	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,569	£11,581	£11,592	£11,603	£11,613	£57,957
Profit Before Tax	£-11,569	£-11,581	£-11,592	£-11,603	£-11,613	£-57,957
Profit After Tax	£-11,569	£-11,581	£-11,592	£-11,603	£-11,613	£-57,957
Change In Property Value	£5,580	£5,692	£11,611	£15,094	£17,434	£55,410
Net Return	£-5,989	£-5,889	£19	£3,492	£5,821	£-2,547
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%