	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,050	£8,096	£8,139	£8,183	£8,226	£40,695
Profit Before Tax	£-8,050	£-8,096	£-8,139	£-8,183	£-8,226	£-40,695
Profit After Tax	£-8,050	£-8,096	£-8,139	£-8,183	£-8,226	£-40,695
Change In Property Value	£3,050	£3,111	£6,346	£8,250	£9,529	£30,287
Net Return	£-5,000	£-4,985	£-1,793	£67	£1,303	£-10,408
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-7%	-7%	-2%	0%	2%	-14%