	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£18,409	£18,459	£18,500	£18,542	£18,585	£92,496
Profit Before Tax	£-18,409	£-18,459	£-18,500	£-18,542	£-18,585	£-92,496
Profit After Tax	£-18,409	£-18,459	£-18,500	£-18,542	£-18,585	£-92,496
Change In Property Value	£15,300	£26,265	£33,094	£35,080	£30,987	£140,725
Net Return	£-3,109	£7,806	£14,594	£16,537	£12,402	£48,230
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%