	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,783	£15,796	£15,806	£15,816	£15,827	£79,028
Profit Before Tax	£-15,783	£-15,796	£-15,806	£-15,816	£-15,827	£-79,028
Profit After Tax	£-15,783	£-15,796	£-15,806	£-15,816	£-15,827	£-79,028
Change In Property Value	£14,250	£24,463	£30,823	£32,672	£28,860	£131,068
Net Return	£-1,533	£8,667	£15,017	£16,856	£13,033	£52,040
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	6%	5%	18%