	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£37,501	£37,514	£37,524	£37,534	£37,545	£187,619
Profit Before Tax	£-37,501	£-37,514	£-37,524	£-37,534	£-37,545	£-187,619
Profit After Tax	£-37,501	£-37,514	£-37,524	£-37,534	£-37,545	£-187,619
Change In Property Value	£34,500	£59,225	£74,624	£79,101	£69,872	£317,322
Net Return	£-3,001	£21,711	£37,100	£41,566	£32,327	£129,703
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-22%
Total Net Return (%)	0%	3%	4%	5%	4%	15%