	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,395	£8,407	£8,418	£8,429	£8,439	£42,087
Profit Before Tax	£-8,395	£-8,407	£-8,418	£-8,429	£-8,439	£-42,087
Profit After Tax	£-8,395	£-8,407	£-8,418	£-8,429	£-8,439	£-42,087
Change In Property Value	£3,980	£4,060	£8,282	£10,766	£12,435	£39,522
Net Return	£-4,415	£-4,347	£-136	£2,338	£3,996	£-2,565
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-3%