	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,662	£20,712	£20,753	£20,794	£20,837	£103,757
Profit Before Tax	£-20,662	£-20,712	£-20,753	£-20,794	£-20,837	£-103,757
Profit After Tax	£-20,662	£-20,712	£-20,753	£-20,794	£-20,837	£-103,757
Change In Property Value	£17,400	£29,870	£37,636	£39,894	£35,240	£160,041
Net Return	£-3,262	£9,159	£16,884	£19,100	£14,403	£56,284
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%