	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,269	£4,281	£4,291	£4,302	£4,313	£21,456
Profit Before Tax	£-4,269	£-4,281	£-4,291	£-4,302	£-4,313	£-21,456
Profit After Tax	£-4,269	£-4,281	£-4,291	£-4,302	£-4,313	£-21,456
Change In Property Value	£1,900	£1,938	£3,954	£5,140	£5,936	£18,867
Net Return	£-2,369	£-2,343	£-338	£837	£1,623	£-2,589
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-5%	-5%	-1%	2%	3%	-6%