	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£31,388	£31,401	£31,411	£31,421	£31,432	£157,052
Profit Before Tax	£-31,388	£-31,401	£-31,411	£-31,421	£-31,432	£-157,052
Profit After Tax	£-31,388	£-31,401	£-31,411	£-31,421	£-31,432	£-157,052
Change In Property Value	£28,800	£49,440	£62,294	£66,032	£58,328	£264,895
Net Return	£-2,588	£18,040	£30,884	£34,611	£26,896	£107,842
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	0%	3%	5%	5%	4%	16%