	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,830	£8,841	£8,852	£8,863	£8,874	£44,260
Profit Before Tax	£-8,830	£-8,841	£-8,852	£-8,863	£-8,874	£-44,260
Profit After Tax	£-8,830	£-8,841	£-8,852	£-8,863	£-8,874	£-44,260
Change In Property Value	£4,199	£4,283	£8,737	£11,358	£13,119	£41,697
Net Return	£-4,631	£-4,558	£-115	£2,495	£4,245	£-2,563
Return From Rental Income (%)	-8%	-8%	-9%	-9%	-9%	-43%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%