	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,501	£20,551	£20,592	£20,633	£20,676	£102,952
Profit Before Tax	£-20,501	£-20,551	£-20,592	£-20,633	£-20,676	£-102,952
Profit After Tax	£-20,501	£-20,551	£-20,592	£-20,633	£-20,676	£-102,952
Change In Property Value	£17,250	£29,613	£37,312	£39,550	£34,936	£158,661
Net Return	£-3,251	£9,062	£16,720	£18,917	£14,260	£55,709
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%