	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,641	£11,687	£11,730	£11,774	£11,816	£58,647
Profit Before Tax	£-11,641	£-11,687	£-11,730	£-11,774	£-11,816	£-58,647
Profit After Tax	£-11,641	£-11,687	£-11,730	£-11,774	£-11,816	£-58,647
Change In Property Value	£4,860	£4,957	£10,112	£13,146	£15,184	£48,260
Net Return	£-6,781	£-6,730	£-1,617	£1,373	£3,368	£-10,388
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-48%
Total Net Return (%)	-6%	-6%	-1%	1%	3%	-9%