	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£30,797	£30,847	£30,888	£30,929	£30,972	£154,432
Profit Before Tax	£-30,797	£-30,847	£-30,888	£-30,929	£-30,972	£-154,432
Profit After Tax	£-30,797	£-30,847	£-30,888	£-30,929	£-30,972	£-154,432
Change In Property Value	£26,850	£46,093	£58,077	£61,561	£54,379	£246,959
Net Return	£-3,947	£15,246	£27,189	£30,632	£23,407	£92,527
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%