	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,777	£25,827	£25,868	£25,910	£25,953	£129,336
Profit Before Tax	£-25,777	£-25,827	£-25,868	£-25,910	£-25,953	£-129,336
Profit After Tax	£-25,777	£-25,827	£-25,868	£-25,910	£-25,953	£-129,336
Change In Property Value	£22,170	£38,059	£47,954	£50,831	£44,901	£203,914
Net Return	£-3,607	£12,231	£22,085	£24,921	£18,948	£74,578
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%