	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,585	£14,596	£14,607	£14,618	£14,628	£73,034
Profit Before Tax	£-14,585	£-14,596	£-14,607	£-14,618	£-14,628	£-73,034
Profit After Tax	£-14,585	£-14,596	£-14,607	£-14,618	£-14,628	£-73,034
Change In Property Value	£7,100	£7,242	£14,774	£19,206	£22,183	£70,504
Net Return	£-7,485	£-7,354	£167	£4,588	£7,554	£-2,530
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-1%