	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,243	£16,289	£16,332	£16,376	£16,419	£81,660
Profit Before Tax	£-16,243	£-16,289	£-16,332	£-16,376	£-16,419	£-81,660
Profit After Tax	£-16,243	£-16,289	£-16,332	£-16,376	£-16,419	£-81,660
Change In Property Value	£7,180	£7,324	£14,940	£19,422	£22,433	£71,299
Net Return	£-9,063	£-8,966	£-1,392	£3,046	£6,014	£-10,361
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-5%	-4%	-1%	2%	3%	-5%