	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£34,979	£35,029	£35,070	£35,112	£35,155	£175,346
Profit Before Tax	£-34,979	£-35,029	£-35,070	£-35,112	£-35,155	£-175,346
Profit After Tax	£-34,979	£-35,029	£-35,070	£-35,112	£-35,155	£-175,346
Change In Property Value	£30,750	£52,788	£66,512	£70,503	£62,278	£282,830
Net Return	£-4,229	£17,758	£31,442	£35,391	£27,123	£107,484
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%