	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,021	£19,067	£19,110	£19,153	£19,196	£95,546
Profit Before Tax	£-19,021	£-19,067	£-19,110	£-19,153	£-19,196	£-95,546
Profit After Tax	£-19,021	£-19,067	£-19,110	£-19,153	£-19,196	£-95,546
Change In Property Value	£8,580	£8,752	£17,853	£23,209	£26,807	£85,201
Net Return	£-10,441	£-10,315	£-1,256	£4,056	£7,611	£-10,345
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-38%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-4%