	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,655	£14,668	£14,678	£14,689	£14,699	£73,389
Profit Before Tax	£-14,655	£-14,668	£-14,678	£-14,689	£-14,699	£-73,389
Profit After Tax	£-14,655	£-14,668	£-14,678	£-14,689	£-14,699	£-73,389
Change In Property Value	£13,199	£22,657	£28,548	£30,261	£26,731	£121,396
Net Return	£-1,457	£7,990	£13,870	£15,573	£12,032	£48,007
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%