	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,444	£17,494	£17,535	£17,577	£17,619	£87,669
Profit Before Tax	£-17,444	£-17,494	£-17,535	£-17,577	£-17,619	£-87,669
Profit After Tax	£-17,444	£-17,494	£-17,535	£-17,577	£-17,619	£-87,669
Change In Property Value	£14,400	£24,720	£31,147	£33,016	£29,164	£132,447
Net Return	£-3,044	£7,226	£13,612	£15,439	£11,545	£44,778
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%