	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,838	£14,888	£14,929	£14,971	£15,013	£74,638
Profit Before Tax	£-14,838	£-14,888	£-14,929	£-14,971	£-15,013	£-74,638
Profit After Tax	£-14,838	£-14,888	£-14,929	£-14,971	£-15,013	£-74,638
Change In Property Value	£11,970	£20,549	£25,891	£27,445	£24,243	£110,097
Net Return	£-2,868	£5,661	£10,962	£12,474	£9,229	£35,458
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-7%	-32%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%