	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,918	£25,931	£25,941	£25,951	£25,962	£129,704
Profit Before Tax	£-25,918	£-25,931	£-25,941	£-25,951	£-25,962	£-129,704
Profit After Tax	£-25,918	£-25,931	£-25,941	£-25,951	£-25,962	£-129,704
Change In Property Value	£23,700	£40,685	£51,263	£54,339	£47,999	£217,986
Net Return	£-2,218	£14,754	£25,322	£28,387	£22,037	£88,283
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	0%	3%	5%	5%	4%	17%