	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£30,201	£30,251	£30,292	£30,334	£30,377	£151,456
Profit Before Tax	£-30,201	£-30,251	£-30,292	£-30,334	£-30,377	£-151,456
Profit After Tax	£-30,201	£-30,251	£-30,292	£-30,334	£-30,377	£-151,456
Change In Property Value	£26,295	£45,140	£56,876	£60,289	£53,255	£241,854
Net Return	£-3,906	£14,888	£26,584	£29,954	£22,878	£90,398
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%