	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£34,658	£34,708	£34,749	£34,790	£34,833	£173,737
Profit Before Tax	£-34,658	£-34,708	£-34,749	£-34,790	£-34,833	£-173,737
Profit After Tax	£-34,658	£-34,708	£-34,749	£-34,790	£-34,833	£-173,737
Change In Property Value	£30,450	£52,273	£65,863	£69,815	£61,670	£280,071
Net Return	£-4,208	£17,565	£31,115	£35,025	£26,837	£106,334
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%