	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£30,262	£30,274	£30,285	£30,295	£30,306	£151,422
Profit Before Tax	£-30,262	£-30,274	£-30,285	£-30,295	£-30,306	£-151,422
Profit After Tax	£-30,262	£-30,274	£-30,285	£-30,295	£-30,306	£-151,422
Change In Property Value	£27,750	£47,638	£60,023	£63,625	£56,202	£255,237
Net Return	£-2,512	£17,363	£29,739	£33,330	£25,896	£103,815
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	0%	3%	5%	5%	4%	16%