	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,868	£14,918	£14,959	£15,001	£15,044	£74,791
Profit Before Tax	£-14,868	£-14,918	£-14,959	£-15,001	£-15,044	£-74,791
Profit After Tax	£-14,868	£-14,918	£-14,959	£-15,001	£-15,044	£-74,791
Change In Property Value	£11,999	£20,597	£25,953	£27,510	£24,300	£110,359
Net Return	£-2,870	£5,679	£10,993	£12,509	£9,257	£35,568
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-7%	-32%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%