	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,406	£8,452	£8,495	£8,538	£8,581	£42,471
Profit Before Tax	£-8,406	£-8,452	£-8,495	£-8,538	£-8,581	£-42,471
Profit After Tax	£-8,406	£-8,452	£-8,495	£-8,538	£-8,581	£-42,471
Change In Property Value	£3,229	£3,294	£6,719	£8,735	£10,089	£32,065
Net Return	£-5,177	£-5,158	£-1,776	£196	£1,507	£-10,406
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-54%
Total Net Return (%)	-7%	-7%	-2%	0%	2%	-13%