	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,105	£16,117	£16,128	£16,138	£16,149	£80,637
Profit Before Tax	£-16,105	£-16,117	£-16,128	£-16,138	£-16,149	£-80,637
Profit After Tax	£-16,105	£-16,117	£-16,128	£-16,138	£-16,149	£-80,637
Change In Property Value	£14,550	£24,978	£31,472	£33,360	£29,468	£133,827
Net Return	£-1,555	£8,860	£15,344	£17,222	£13,319	£53,190
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%