	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,128	£8,139	£8,150	£8,161	£8,171	£40,748
Profit Before Tax	£-8,128	£-8,139	£-8,150	£-8,161	£-8,171	£-40,748
Profit After Tax	£-8,128	£-8,139	£-8,150	£-8,161	£-8,171	£-40,748
Change In Property Value	£3,845	£3,922	£8,001	£10,401	£12,013	£38,181
Net Return	£-4,283	£-4,217	£-149	£2,240	£3,842	£-2,567
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-5%	-4%	0%	2%	4%	-3%