	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£9,141	£9,187	£9,230	£9,274	£9,317	£46,150
Profit Before Tax	£-9,141	£-9,187	£-9,230	£-9,274	£-9,317	£-46,150
Profit After Tax	£-9,141	£-9,187	£-9,230	£-9,274	£-9,317	£-46,150
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£11,247	£35,748
Net Return	£-5,541	£-5,515	£-1,740	£464	£1,930	£-10,402
Return From Rental Income (%)	-10%	-10%	-10%	-11%	-11%	-52%
Total Net Return (%)	-6%	-6%	-2%	1%	2%	-12%