	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,303	£21,353	£21,394	£21,436	£21,479	£106,966
Profit Before Tax	£-21,303	£-21,353	£-21,394	£-21,436	£-21,479	£-106,966
Profit After Tax	£-21,303	£-21,353	£-21,394	£-21,436	£-21,479	£-106,966
Change In Property Value	£17,999	£30,897	£38,931	£41,267	£36,452	£165,545
Net Return	£-3,305	£9,544	£17,536	£19,830	£14,973	£58,579
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%