	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,461	£15,474	£15,484	£15,495	£15,505	£77,419
Profit Before Tax	£-15,461	£-15,474	£-15,484	£-15,495	£-15,505	£-77,419
Profit After Tax	£-15,461	£-15,474	£-15,484	£-15,495	£-15,505	£-77,419
Change In Property Value	£13,950	£23,948	£30,174	£31,984	£28,253	£128,308
Net Return	£-1,511	£8,474	£14,690	£16,490	£12,748	£50,889
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%