	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£31,871	£31,883	£31,893	£31,904	£31,914	£159,465
Profit Before Tax	£-31,871	£-31,883	£-31,893	£-31,904	£-31,914	£-159,465
Profit After Tax	£-31,871	£-31,883	£-31,893	£-31,904	£-31,914	£-159,465
Change In Property Value	£29,250	£50,213	£63,268	£67,064	£59,240	£269,034
Net Return	£-2,621	£18,329	£31,374	£35,160	£27,325	£109,568
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	0%	3%	5%	5%	4%	16%