	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£35,542	£35,592	£35,633	£35,675	£35,718	£178,161
Profit Before Tax	£-35,542	£-35,592	£-35,633	£-35,675	£-35,718	£-178,161
Profit After Tax	£-35,542	£-35,592	£-35,633	£-35,675	£-35,718	£-178,161
Change In Property Value	£31,275	£53,689	£67,648	£71,707	£63,341	£287,659
Net Return	£-4,267	£18,096	£32,014	£36,031	£27,623	£109,498
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%