	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£36,073	£36,123	£36,164	£36,206	£36,249	£180,816
Profit Before Tax	£-36,073	£-36,123	£-36,164	£-36,206	£-36,249	£-180,816
Profit After Tax	£-36,073	£-36,123	£-36,164	£-36,206	£-36,249	£-180,816
Change In Property Value	£31,770	£54,539	£68,719	£72,842	£64,343	£292,212
Net Return	£-4,303	£18,415	£32,554	£36,635	£28,095	£111,396
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%