	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,349	£29,399	£29,440	£29,482	£29,524	£147,193
Profit Before Tax	£-29,349	£-29,399	£-29,440	£-29,482	£-29,524	£-147,193
Profit After Tax	£-29,349	£-29,399	£-29,440	£-29,482	£-29,524	£-147,193
Change In Property Value	£25,500	£43,775	£55,157	£58,466	£51,645	£234,542
Net Return	£-3,849	£14,376	£25,717	£28,984	£22,121	£87,349
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%