	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,807	£11,819	£11,830	£11,841	£11,851	£59,148
Profit Before Tax	£-11,807	£-11,819	£-11,830	£-11,841	£-11,851	£-59,148
Profit After Tax	£-11,807	£-11,819	£-11,830	£-11,841	£-11,851	£-59,148
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£17,809	£56,602
Net Return	£-6,107	£-6,005	£31	£3,578	£5,957	£-2,546
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%