	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£7,515	£7,561	£7,604	£7,648	£7,690	£38,017
Profit Before Tax	£-7,515	£-7,561	£-7,604	£-7,648	£-7,690	£-38,017
Profit After Tax	£-7,515	£-7,561	£-7,604	£-7,648	£-7,690	£-38,017
Change In Property Value	£2,780	£2,836	£5,785	£7,520	£8,686	£27,606
Net Return	£-4,735	£-4,725	£-1,819	£-128	£995	£-10,412
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-56%
Total Net Return (%)	-7%	-7%	-3%	0%	1%	-15%