	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£22,914	£22,964	£23,005	£23,047	£23,089	£115,018
Profit Before Tax	£-22,914	£-22,964	£-23,005	£-23,047	£-23,089	£-115,018
Profit After Tax	£-22,914	£-22,964	£-23,005	£-23,047	£-23,089	£-115,018
Change In Property Value	£19,500	£33,475	£42,179	£44,709	£39,493	£179,356
Net Return	£-3,414	£10,511	£19,174	£21,663	£16,404	£64,338
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%