	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,435	£8,447	£8,457	£8,468	£8,479	£42,286
Profit Before Tax	£-8,435	£-8,447	£-8,457	£-8,468	£-8,479	£-42,286
Profit After Tax	£-8,435	£-8,447	£-8,457	£-8,468	£-8,479	£-42,286
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£12,497	£39,721
Net Return	£-4,435	£-4,367	£-134	£2,352	£4,018	£-2,565
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-3%