	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,791	£13,803	£13,813	£13,824	£13,835	£69,066
Profit Before Tax	£-13,791	£-13,803	£-13,813	£-13,824	£-13,835	£-69,066
Profit After Tax	£-13,791	£-13,803	£-13,813	£-13,824	£-13,835	£-69,066
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£20,933	£66,532
Net Return	£-7,091	£-6,969	£128	£4,299	£7,098	£-2,534
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-38%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-1%