	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,283	£17,333	£17,374	£17,416	£17,459	£86,865
Profit Before Tax	£-17,283	£-17,333	£-17,374	£-17,416	£-17,459	£-86,865
Profit After Tax	£-17,283	£-17,333	£-17,374	£-17,416	£-17,459	£-86,865
Change In Property Value	£14,250	£24,463	£30,823	£32,672	£28,860	£131,068
Net Return	£-3,033	£7,129	£13,449	£15,256	£11,402	£44,203
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%