	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,036	£8,048	£8,059	£8,069	£8,080	£40,292
Profit Before Tax	£-8,036	£-8,048	£-8,059	£-8,069	£-8,080	£-40,292
Profit After Tax	£-8,036	£-8,048	£-8,059	£-8,069	£-8,080	£-40,292
Change In Property Value	£3,799	£3,875	£7,905	£10,276	£11,869	£37,725
Net Return	£-4,237	£-4,173	£-154	£2,207	£3,789	£-2,567
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-5%	-4%	0%	2%	4%	-3%