	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,810	£17,856	£17,899	£17,943	£17,986	£89,496
Profit Before Tax	£-17,810	£-17,856	£-17,899	£-17,943	£-17,986	£-89,496
Profit After Tax	£-17,810	£-17,856	£-17,899	£-17,943	£-17,986	£-89,496
Change In Property Value	£7,970	£8,129	£16,584	£21,559	£24,901	£79,143
Net Return	£-9,840	£-9,727	£-1,315	£3,616	£6,915	£-10,352
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-4%	-4%	-1%	2%	3%	-4%