	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,798	£21,844	£21,887	£21,931	£21,973	£109,432
Profit Before Tax	£-21,798	£-21,844	£-21,887	£-21,931	£-21,973	£-109,432
Profit After Tax	£-21,798	£-21,844	£-21,887	£-21,931	£-21,973	£-109,432
Change In Property Value	£9,980	£10,180	£20,766	£26,996	£31,181	£99,103
Net Return	£-11,818	£-11,664	£-1,120	£5,066	£9,207	£-10,329
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%