	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,301	£15,313	£15,323	£15,334	£15,344	£76,615
Profit Before Tax	£-15,301	£-15,313	£-15,323	£-15,334	£-15,344	£-76,615
Profit After Tax	£-15,301	£-15,313	£-15,323	£-15,334	£-15,344	£-76,615
Change In Property Value	£13,800	£23,690	£29,849	£31,640	£27,949	£126,929
Net Return	£-1,501	£8,377	£14,526	£16,307	£12,605	£50,314
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%