	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,745	£8,791	£8,834	£8,878	£8,920	£44,167
Profit Before Tax	£-8,745	£-8,791	£-8,834	£-8,878	£-8,920	£-44,167
Profit After Tax	£-8,745	£-8,791	£-8,834	£-8,878	£-8,920	£-44,167
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£10,623	£33,763
Net Return	£-5,345	£-5,323	£-1,759	£320	£1,702	£-10,404
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-53%
Total Net Return (%)	-6%	-6%	-2%	0%	2%	-13%