	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,908	£5,954	£5,997	£6,041	£6,083	£29,983
Profit Before Tax	£-5,908	£-5,954	£-5,997	£-6,041	£-6,083	£-29,983
Profit After Tax	£-5,908	£-5,954	£-5,997	£-6,041	£-6,083	£-29,983
Change In Property Value	£1,970	£2,009	£4,099	£5,329	£6,155	£19,562
Net Return	£-3,938	£-3,945	£-1,898	£-712	£71	£-10,421
Return From Rental Income (%)	-12%	-12%	-12%	-13%	-13%	-62%
Total Net Return (%)	-8%	-8%	-4%	-1%	0%	-22%