	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,223	£21,269	£21,311	£21,355	£21,398	£106,556
Profit Before Tax	£-21,223	£-21,269	£-21,311	£-21,355	£-21,398	£-106,556
Profit After Tax	£-21,223	£-21,269	£-21,311	£-21,355	£-21,398	£-106,556
Change In Property Value	£9,690	£9,884	£20,163	£26,212	£30,275	£96,223
Net Return	£-11,533	£-11,385	£-1,149	£4,856	£8,877	£-10,333
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-4%