	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,992	£30,042	£30,083	£30,125	£30,168	£150,411
Profit Before Tax	£-29,992	£-30,042	£-30,083	£-30,125	£-30,168	£-150,411
Profit After Tax	£-29,992	£-30,042	£-30,083	£-30,125	£-30,168	£-150,411
Change In Property Value	£26,100	£44,805	£56,454	£59,842	£52,860	£240,061
Net Return	£-3,892	£14,763	£26,371	£29,716	£22,692	£89,650
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%