	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,510	£10,556	£10,599	£10,643	£10,686	£52,995
Profit Before Tax	£-10,510	£-10,556	£-10,599	£-10,643	£-10,686	£-52,995
Profit After Tax	£-10,510	£-10,556	£-10,599	£-10,643	£-10,686	£-52,995
Change In Property Value	£4,290	£4,376	£8,927	£11,605	£13,403	£42,600
Net Return	£-6,220	£-6,180	£-1,673	£962	£2,718	£-10,394
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-50%
Total Net Return (%)	-6%	-6%	-2%	1%	3%	-10%