	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,903	£20,953	£20,994	£21,036	£21,078	£104,963
Profit Before Tax	£-20,903	£-20,953	£-20,994	£-21,036	£-21,078	£-104,963
Profit After Tax	£-20,903	£-20,953	£-20,994	£-21,036	£-21,078	£-104,963
Change In Property Value	£17,625	£30,256	£38,123	£40,410	£35,696	£162,110
Net Return	£-3,278	£9,303	£17,129	£19,375	£14,617	£57,147
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%