	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£18,086	£18,136	£18,177	£18,219	£18,261	£90,879
Profit Before Tax	£-18,086	£-18,136	£-18,177	£-18,219	£-18,261	£-90,879
Profit After Tax	£-18,086	£-18,136	£-18,177	£-18,219	£-18,261	£-90,879
Change In Property Value	£14,999	£25,747	£32,442	£34,388	£30,376	£137,952
Net Return	£-3,087	£7,612	£14,265	£16,170	£12,115	£47,073
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%