	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,586	£8,632	£8,675	£8,719	£8,762	£43,374
Profit Before Tax	£-8,586	£-8,632	£-8,675	£-8,719	£-8,762	£-43,374
Profit After Tax	£-8,586	£-8,632	£-8,675	£-8,719	£-8,762	£-43,374
Change In Property Value	£3,320	£3,386	£6,908	£8,981	£10,373	£32,968
Net Return	£-5,266	£-5,246	£-1,767	£262	£1,611	£-10,405
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-53%
Total Net Return (%)	-6%	-6%	-2%	0%	2%	-13%