	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£40,719	£40,731	£40,742	£40,752	£40,763	£203,706
Profit Before Tax	£-40,719	£-40,731	£-40,742	£-40,752	£-40,763	£-203,706
Profit After Tax	£-40,719	£-40,731	£-40,742	£-40,752	£-40,763	£-203,706
Change In Property Value	£37,500	£64,375	£81,113	£85,979	£75,948	£344,915
Net Return	£-3,219	£23,644	£40,371	£45,227	£35,186	£141,209
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-22%
Total Net Return (%)	0%	3%	4%	5%	4%	15%