	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£24,651	£24,701	£24,742	£24,784	£24,827	£123,705
Profit Before Tax	£-24,651	£-24,701	£-24,742	£-24,784	£-24,827	£-123,705
Profit After Tax	£-24,651	£-24,701	£-24,742	£-24,784	£-24,827	£-123,705
Change In Property Value	£21,120	£36,256	£45,683	£48,424	£42,774	£194,256
Net Return	£-3,531	£11,555	£20,940	£23,639	£17,947	£70,551
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%