	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£12,375	£12,421	£12,464	£12,508	£12,550	£62,318
Profit Before Tax	£-12,375	£-12,421	£-12,464	£-12,508	£-12,550	£-62,318
Profit After Tax	£-12,375	£-12,421	£-12,464	£-12,508	£-12,550	£-62,318
Change In Property Value	£5,230	£5,335	£10,883	£14,147	£16,340	£51,935
Net Return	£-7,145	£-7,086	£-1,581	£1,640	£3,790	£-10,384
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-8%