	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,832	£7,878	£7,921	£7,965	£8,008	£39,604
Profit Before Tax	£-7,832	£-7,878	£-7,921	£-7,965	£-8,008	£-39,604
Profit After Tax	£-7,832	£-7,878	£-7,921	£-7,965	£-8,008	£-39,604
Change In Property Value	£2,940	£2,999	£6,118	£7,953	£9,186	£29,195
Net Return	£-4,892	£-4,879	£-1,804	£-12	£1,178	£-10,410
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-7%	-7%	-3%	0%	2%	-15%