	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,692	£13,704	£13,715	£13,725	£13,736	£68,571
Profit Before Tax	£-13,692	£-13,704	£-13,715	£-13,725	£-13,736	£-68,571
Profit After Tax	£-13,692	£-13,704	£-13,715	£-13,725	£-13,736	£-68,571
Change In Property Value	£12,300	£21,115	£26,605	£28,201	£24,911	£113,132
Net Return	£-1,392	£7,411	£12,890	£14,476	£11,175	£44,561
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	3%	5%	6%	5%	19%