	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,504	£13,550	£13,593	£13,637	£13,679	£67,962
Profit Before Tax	£-13,504	£-13,550	£-13,593	£-13,637	£-13,679	£-67,962
Profit After Tax	£-13,504	£-13,550	£-13,593	£-13,637	£-13,679	£-67,962
Change In Property Value	£5,799	£5,915	£12,067	£15,687	£18,118	£57,585
Net Return	£-7,705	£-7,635	£-1,526	£2,050	£4,439	£-10,377
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-7%