	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,299	£14,345	£14,388	£14,432	£14,475	£71,940
Profit Before Tax	£-14,299	£-14,345	£-14,388	£-14,432	£-14,475	£-71,940
Profit After Tax	£-14,299	£-14,345	£-14,388	£-14,432	£-14,475	£-71,940
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£19,371	£61,567
Net Return	£-8,099	£-8,021	£-1,487	£2,339	£4,896	£-10,373
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-6%