	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,642	£7,653	£7,664	£7,675	£7,685	£38,318
Profit Before Tax	£-7,642	£-7,653	£-7,664	£-7,675	£-7,685	£-38,318
Profit After Tax	£-7,642	£-7,653	£-7,664	£-7,675	£-7,685	£-38,318
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£11,248	£35,749
Net Return	£-4,042	£-3,981	£-173	£2,063	£3,562	£-2,570
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-3%