	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,559	£5,570	£5,581	£5,592	£5,602	£27,904
Profit Before Tax	£-5,559	£-5,570	£-5,581	£-5,592	£-5,602	£-27,904
Profit After Tax	£-5,559	£-5,570	£-5,581	£-5,592	£-5,602	£-27,904
Change In Property Value	£2,550	£2,601	£5,306	£6,898	£7,967	£25,322
Net Return	£-3,009	£-2,969	£-275	£1,306	£2,365	£-2,582
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-4%