	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£10,332	£10,378	£10,421	£10,465	£10,507	£52,102
Profit Before Tax	£-10,332	£-10,378	£-10,421	£-10,465	£-10,507	£-52,102
Profit After Tax	£-10,332	£-10,378	£-10,421	£-10,465	£-10,507	£-52,102
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£13,122	£41,707
Net Return	£-6,132	£-6,094	£-1,681	£897	£2,615	£-10,395
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-50%
Total Net Return (%)	-6%	-6%	-2%	1%	3%	-10%