	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£30,745	£30,757	£30,767	£30,778	£30,788	£153,835
Profit Before Tax	£-30,745	£-30,757	£-30,767	£-30,778	£-30,788	£-153,835
Profit After Tax	£-30,745	£-30,757	£-30,767	£-30,778	£-30,788	£-153,835
Change In Property Value	£28,200	£48,410	£60,997	£64,656	£57,113	£259,376
Net Return	£-2,545	£17,653	£30,229	£33,879	£26,325	£105,541
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	0%	3%	5%	5%	4%	16%