	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,805	£19,818	£19,828	£19,838	£19,849	£99,137
Profit Before Tax	£-19,805	£-19,818	£-19,828	£-19,838	£-19,849	£-99,137
Profit After Tax	£-19,805	£-19,818	£-19,828	£-19,838	£-19,849	£-99,137
Change In Property Value	£18,000	£30,900	£38,934	£41,270	£36,455	£165,559
Net Return	£-1,805	£11,083	£19,106	£21,432	£16,606	£66,422
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%