	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£26,807	£26,857	£26,898	£26,940	£26,982	£134,484
Profit Before Tax	£-26,807	£-26,857	£-26,898	£-26,940	£-26,982	£-134,484
Profit After Tax	£-26,807	£-26,857	£-26,898	£-26,940	£-26,982	£-134,484
Change In Property Value	£23,130	£39,707	£50,030	£53,032	£46,845	£212,744
Net Return	£-3,677	£12,850	£23,132	£26,092	£19,863	£78,260
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%