	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,419	£10,430	£10,441	£10,452	£10,463	£52,205
Profit Before Tax	£-10,419	£-10,430	£-10,441	£-10,452	£-10,463	£-52,205
Profit After Tax	£-10,419	£-10,430	£-10,441	£-10,452	£-10,463	£-52,205
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£15,622	£49,651
Net Return	£-5,419	£-5,330	£-37	£3,073	£5,159	£-2,554
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%