	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,560	£17,572	£17,582	£17,593	£17,604	£87,912
Profit Before Tax	£-17,560	£-17,572	£-17,582	£-17,593	£-17,604	£-87,912
Profit After Tax	£-17,560	£-17,572	£-17,582	£-17,593	£-17,604	£-87,912
Change In Property Value	£8,600	£8,772	£17,895	£23,263	£26,869	£85,399
Net Return	£-8,960	£-8,800	£312	£5,670	£9,265	£-2,513
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-4%	-3%	0%	2%	4%	-1%