	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,640	£16,690	£16,731	£16,772	£16,815	£83,647
Profit Before Tax	£-16,640	£-16,690	£-16,731	£-16,772	£-16,815	£-83,647
Profit After Tax	£-16,640	£-16,690	£-16,731	£-16,772	£-16,815	£-83,647
Change In Property Value	£13,650	£23,433	£29,525	£31,296	£27,645	£125,549
Net Return	£-2,990	£6,743	£12,794	£14,524	£10,830	£41,902
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%