	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£34,014	£34,064	£34,105	£34,147	£34,190	£170,520
Profit Before Tax	£-34,014	£-34,064	£-34,105	£-34,147	£-34,190	£-170,520
Profit After Tax	£-34,014	£-34,064	£-34,105	£-34,147	£-34,190	£-170,520
Change In Property Value	£29,850	£51,243	£64,566	£68,439	£60,455	£274,552
Net Return	£-4,164	£17,178	£30,460	£34,293	£26,265	£104,032
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%