	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£14,979	£14,991	£15,002	£15,012	£15,023	£75,006
Profit Before Tax	£-14,979	£-14,991	£-15,002	£-15,012	£-15,023	£-75,006
Profit After Tax	£-14,979	£-14,991	£-15,002	£-15,012	£-15,023	£-75,006
Change In Property Value	£13,500	£23,175	£29,201	£30,953	£27,341	£124,169
Net Return	£-1,479	£8,184	£14,199	£15,941	£12,319	£49,163
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%