	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£45,384	£45,397	£45,407	£45,417	£45,428	£227,033
Profit Before Tax	£-45,384	£-45,397	£-45,407	£-45,417	£-45,428	£-227,033
Profit After Tax	£-45,384	£-45,397	£-45,407	£-45,417	£-45,428	£-227,033
Change In Property Value	£41,850	£71,843	£90,522	£95,953	£84,758	£384,925
Net Return	£-3,534	£26,446	£45,115	£50,536	£39,330	£157,892
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	0%	2%	4%	5%	4%	15%