	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,766	£17,816	£17,857	£17,899	£17,941	£89,278
Profit Before Tax	£-17,766	£-17,816	£-17,857	£-17,899	£-17,941	£-89,278
Profit After Tax	£-17,766	£-17,816	£-17,857	£-17,899	£-17,941	£-89,278
Change In Property Value	£14,700	£25,235	£31,796	£33,704	£29,772	£135,207
Net Return	£-3,066	£7,419	£13,939	£15,805	£11,831	£45,929
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%