	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£18,570	£18,620	£18,661	£18,703	£18,746	£93,300
Profit Before Tax	£-18,570	£-18,620	£-18,661	£-18,703	£-18,746	£-93,300
Profit After Tax	£-18,570	£-18,620	£-18,661	£-18,703	£-18,746	£-93,300
Change In Property Value	£15,450	£26,523	£33,418	£35,423	£31,291	£142,105
Net Return	£-3,120	£7,902	£14,757	£16,720	£12,545	£48,805
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%