	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,488	£25,538	£25,579	£25,621	£25,663	£127,888
Profit Before Tax	£-25,488	£-25,538	£-25,579	£-25,621	£-25,663	£-127,888
Profit After Tax	£-25,488	£-25,538	£-25,579	£-25,621	£-25,663	£-127,888
Change In Property Value	£21,900	£37,595	£47,370	£50,212	£44,354	£201,430
Net Return	£-3,588	£12,057	£21,791	£24,591	£18,691	£73,542
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%