	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,367	£5,413	£5,456	£5,500	£5,543	£27,280
Profit Before Tax	£-5,367	£-5,413	£-5,456	£-5,500	£-5,543	£-27,280
Profit After Tax	£-5,367	£-5,413	£-5,456	£-5,500	£-5,543	£-27,280
Change In Property Value	£1,698	£1,731	£3,532	£4,592	£5,304	£16,856
Net Return	£-3,670	£-3,682	£-1,924	£-908	£-239	£-10,424
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-65%
Total Net Return (%)	-9%	-9%	-5%	-2%	-1%	-25%