	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£22,190	£22,240	£22,281	£22,323	£22,365	£111,398
Profit Before Tax	£-22,190	£-22,240	£-22,281	£-22,323	£-22,365	£-111,398
Profit After Tax	£-22,190	£-22,240	£-22,281	£-22,323	£-22,365	£-111,398
Change In Property Value	£18,825	£32,316	£40,718	£43,162	£38,126	£173,147
Net Return	£-3,365	£10,076	£18,438	£20,839	£15,761	£61,749
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%