	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,658	£5,669	£5,680	£5,691	£5,702	£28,400
Profit Before Tax	£-5,658	£-5,669	£-5,680	£-5,691	£-5,702	£-28,400
Profit After Tax	£-5,658	£-5,669	£-5,680	£-5,691	£-5,702	£-28,400
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£8,123	£25,818
Net Return	£-3,058	£-3,017	£-270	£1,342	£2,422	£-2,581
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-4%