	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,951	£7,997	£8,040	£8,084	£8,127	£40,200
Profit Before Tax	£-7,951	£-7,997	£-8,040	£-8,084	£-8,127	£-40,200
Profit After Tax	£-7,951	£-7,997	£-8,040	£-8,084	£-8,127	£-40,200
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£9,373	£29,790
Net Return	£-4,951	£-4,937	£-1,798	£31	£1,246	£-10,409
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-7%	-7%	-2%	0%	2%	-14%