	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£23,236	£23,286	£23,327	£23,368	£23,411	£116,627
Profit Before Tax	£-23,236	£-23,286	£-23,327	£-23,368	£-23,411	£-116,627
Profit After Tax	£-23,236	£-23,286	£-23,327	£-23,368	£-23,411	£-116,627
Change In Property Value	£19,800	£33,990	£42,827	£45,397	£40,101	£182,115
Net Return	£-3,436	£10,705	£19,501	£22,029	£16,690	£65,488
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%