	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,075	£15,088	£15,098	£15,108	£15,119	£75,489
Profit Before Tax	£-15,075	£-15,088	£-15,098	£-15,108	£-15,119	£-75,489
Profit After Tax	£-15,075	£-15,088	£-15,098	£-15,108	£-15,119	£-75,489
Change In Property Value	£13,590	£23,330	£29,395	£31,159	£27,524	£124,997
Net Return	£-1,485	£8,242	£14,297	£16,050	£12,405	£49,509
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%