	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£24,362	£24,412	£24,453	£24,494	£24,537	£122,257
Profit Before Tax	£-24,362	£-24,412	£-24,453	£-24,494	£-24,537	£-122,257
Profit After Tax	£-24,362	£-24,412	£-24,453	£-24,494	£-24,537	£-122,257
Change In Property Value	£20,850	£35,793	£45,099	£47,804	£42,227	£191,773
Net Return	£-3,512	£11,381	£20,646	£23,310	£17,690	£69,515
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%