	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,293	£5,339	£5,382	£5,426	£5,469	£26,908
Profit Before Tax	£-5,293	£-5,339	£-5,382	£-5,426	£-5,469	£-26,908
Profit After Tax	£-5,293	£-5,339	£-5,382	£-5,426	£-5,469	£-26,908
Change In Property Value	£1,660	£1,693	£3,454	£4,490	£5,186	£16,484
Net Return	£-3,633	£-3,646	£-1,928	£-935	£-282	£-10,424
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-66%
Total Net Return (%)	-9%	-9%	-5%	-2%	-1%	-26%