	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,647	£20,693	£20,736	£20,780	£20,823	£103,679
Profit Before Tax	£-20,647	£-20,693	£-20,736	£-20,780	£-20,823	£-103,679
Profit After Tax	£-20,647	£-20,693	£-20,736	£-20,780	£-20,823	£-103,679
Change In Property Value	£9,400	£9,588	£19,559	£25,427	£29,369	£93,343
Net Return	£-11,247	£-11,105	£-1,177	£4,647	£8,546	£-10,336
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-4%