	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,164	£17,175	£17,186	£17,197	£17,207	£85,928
Profit Before Tax	£-17,164	£-17,175	£-17,186	£-17,197	£-17,207	£-85,928
Profit After Tax	£-17,164	£-17,175	£-17,186	£-17,197	£-17,207	£-85,928
Change In Property Value	£8,400	£8,568	£17,479	£22,722	£26,244	£83,413
Net Return	£-8,764	£-8,607	£293	£5,526	£9,037	£-2,515
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-4%	-3%	0%	2%	4%	-1%