	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£23,525	£23,575	£23,616	£23,658	£23,701	£118,075
Profit Before Tax	£-23,525	£-23,575	£-23,616	£-23,658	£-23,701	£-118,075
Profit After Tax	£-23,525	£-23,575	£-23,616	£-23,658	£-23,701	£-118,075
Change In Property Value	£20,070	£34,454	£43,411	£46,016	£40,648	£184,599
Net Return	£-3,455	£10,878	£19,795	£22,358	£16,947	£66,524
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%