	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,001	£19,013	£19,023	£19,034	£19,044	£95,115
Profit Before Tax	£-19,001	£-19,013	£-19,023	£-19,034	£-19,044	£-95,115
Profit After Tax	£-19,001	£-19,013	£-19,023	£-19,034	£-19,044	£-95,115
Change In Property Value	£17,250	£29,613	£37,312	£39,550	£34,936	£158,661
Net Return	£-1,751	£10,599	£18,288	£20,517	£15,892	£63,545
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%