	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,630	£19,680	£19,721	£19,763	£19,806	£98,601
Profit Before Tax	£-19,630	£-19,680	£-19,721	£-19,763	£-19,806	£-98,601
Profit After Tax	£-19,630	£-19,680	£-19,721	£-19,763	£-19,806	£-98,601
Change In Property Value	£16,439	£28,219	£35,556	£37,690	£33,293	£151,197
Net Return	£-3,192	£8,539	£15,835	£17,927	£13,487	£52,596
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%