	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,380	£5,392	£5,402	£5,413	£5,424	£27,011
Profit Before Tax	£-5,380	£-5,392	£-5,402	£-5,413	£-5,424	£-27,011
Profit After Tax	£-5,380	£-5,392	£-5,402	£-5,413	£-5,424	£-27,011
Change In Property Value	£2,460	£2,509	£5,119	£6,654	£7,686	£24,428
Net Return	£-2,920	£-2,882	£-283	£1,241	£2,262	£-2,583
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-4%