	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£35,893	£35,905	£35,915	£35,926	£35,936	£179,575
Profit Before Tax	£-35,893	£-35,905	£-35,915	£-35,926	£-35,936	£-179,575
Profit After Tax	£-35,893	£-35,905	£-35,915	£-35,926	£-35,936	£-179,575
Change In Property Value	£33,000	£56,650	£71,379	£75,662	£66,835	£303,525
Net Return	£-2,893	£20,745	£35,464	£39,736	£30,898	£123,950
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	0%	3%	4%	5%	4%	16%