	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,672	£3,684	£3,694	£3,705	£3,716	£18,471
Profit Before Tax	£-3,672	£-3,684	£-3,694	£-3,705	£-3,716	£-18,471
Profit After Tax	£-3,672	£-3,684	£-3,694	£-3,705	£-3,716	£-18,471
Change In Property Value	£1,599	£1,631	£3,327	£4,325	£4,996	£15,878
Net Return	£-2,073	£-2,053	£-367	£620	£1,280	£-2,593
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-5%	-5%	-1%	2%	3%	-7%