	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,882	£15,928	£15,971	£16,015	£16,058	£79,855
Profit Before Tax	£-15,882	£-15,928	£-15,971	£-16,015	£-16,058	£-79,855
Profit After Tax	£-15,882	£-15,928	£-15,971	£-16,015	£-16,058	£-79,855
Change In Property Value	£6,998	£7,138	£14,561	£18,930	£21,864	£69,491
Net Return	£-8,884	£-8,790	£-1,410	£2,915	£5,806	£-10,363
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-5%