	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,048	£13,061	£13,071	£13,081	£13,092	£65,354
Profit Before Tax	£-13,048	£-13,061	£-13,071	£-13,081	£-13,092	£-65,354
Profit After Tax	£-13,048	£-13,061	£-13,071	£-13,081	£-13,092	£-65,354
Change In Property Value	£11,700	£20,085	£25,307	£26,826	£23,696	£107,614
Net Return	£-1,348	£7,024	£12,236	£13,744	£10,604	£42,260
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	3%	5%	6%	5%	19%