	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,154	£17,204	£17,245	£17,287	£17,330	£86,221
Profit Before Tax	£-17,154	£-17,204	£-17,245	£-17,287	£-17,330	£-86,221
Profit After Tax	£-17,154	£-17,204	£-17,245	£-17,287	£-17,330	£-86,221
Change In Property Value	£14,130	£24,257	£30,563	£32,397	£28,617	£129,964
Net Return	£-3,024	£7,052	£13,318	£15,110	£11,287	£43,743
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%