	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,062	£10,073	£10,084	£10,095	£10,106	£50,419
Profit Before Tax	£-10,062	£-10,073	£-10,084	£-10,095	£-10,106	£-50,419
Profit After Tax	£-10,062	£-10,073	£-10,084	£-10,095	£-10,106	£-50,419
Change In Property Value	£4,820	£4,916	£10,029	£13,038	£15,059	£47,863
Net Return	£-5,242	£-5,157	£-54	£2,943	£4,954	£-2,556
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%