	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£3,476	£3,487	£3,498	£3,509	£3,519	£17,489
Profit Before Tax	£-3,476	£-3,487	£-3,498	£-3,509	£-3,519	£-17,489
Profit After Tax	£-3,476	£-3,487	£-3,498	£-3,509	£-3,519	£-17,489
Change In Property Value	£1,500	£1,530	£3,121	£4,058	£4,686	£14,895
Net Return	£-1,976	£-1,957	£-377	£549	£1,167	£-2,594
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-10%	-47%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-7%