	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,324	£11,370	£11,413	£11,456	£11,499	£57,061
Profit Before Tax	£-11,324	£-11,370	£-11,413	£-11,456	£-11,499	£-57,061
Profit After Tax	£-11,324	£-11,370	£-11,413	£-11,456	£-11,499	£-57,061
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£14,684	£46,672
Net Return	£-6,624	£-6,576	£-1,633	£1,257	£3,185	£-10,390
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-6%	-6%	-1%	1%	3%	-9%