	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,318	£16,368	£16,409	£16,451	£16,493	£82,039
Profit Before Tax	£-16,318	£-16,368	£-16,409	£-16,451	£-16,493	£-82,039
Profit After Tax	£-16,318	£-16,368	£-16,409	£-16,451	£-16,493	£-82,039
Change In Property Value	£13,350	£22,918	£28,876	£30,609	£27,038	£122,790
Net Return	£-2,968	£6,550	£12,467	£14,158	£10,544	£40,751
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%