	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,530	£10,576	£10,619	£10,663	£10,706	£53,094
Profit Before Tax	£-10,530	£-10,576	£-10,619	£-10,663	£-10,706	£-53,094
Profit After Tax	£-10,530	£-10,576	£-10,619	£-10,663	£-10,706	£-53,094
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£13,435	£42,700
Net Return	£-6,230	£-6,190	£-1,672	£969	£2,729	£-10,394
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-50%
Total Net Return (%)	-6%	-6%	-2%	1%	3%	-10%