	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,346	£19,357	£19,368	£19,379	£19,389	£96,839
Profit Before Tax	£-19,346	£-19,357	£-19,368	£-19,379	£-19,389	£-96,839
Profit After Tax	£-19,346	£-19,357	£-19,368	£-19,379	£-19,389	£-96,839
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£29,681	£94,337
Net Return	£-9,846	£-9,667	£400	£6,319	£10,292	£-2,502
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-3%	-3%	0%	2%	4%	-1%