	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,836	£5,848	£5,859	£5,869	£5,880	£29,292
Profit Before Tax	£-5,836	£-5,848	£-5,859	£-5,869	£-5,880	£-29,292
Profit After Tax	£-5,836	£-5,848	£-5,859	£-5,869	£-5,880	£-29,292
Change In Property Value	£2,690	£2,744	£5,597	£7,277	£8,404	£26,712
Net Return	£-3,146	£-3,104	£-261	£1,407	£2,524	£-2,580
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-4%