	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,109	£13,155	£13,198	£13,242	£13,284	£65,988
Profit Before Tax	£-13,109	£-13,155	£-13,198	£-13,242	£-13,284	£-65,988
Profit After Tax	£-13,109	£-13,155	£-13,198	£-13,242	£-13,284	£-65,988
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£17,496	£55,609
Net Return	£-7,509	£-7,443	£-1,545	£1,906	£4,212	£-10,379
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-7%