	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,350	£16,362	£16,372	£16,383	£16,394	£81,862
Profit Before Tax	£-16,350	£-16,362	£-16,372	£-16,383	£-16,394	£-81,862
Profit After Tax	£-16,350	£-16,362	£-16,372	£-16,383	£-16,394	£-81,862
Change In Property Value	£7,990	£8,150	£16,626	£21,613	£24,963	£79,342
Net Return	£-8,360	£-8,212	£253	£5,230	£8,569	£-2,520
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-1%