	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£22,785	£22,835	£22,876	£22,918	£22,961	£114,375
Profit Before Tax	£-22,785	£-22,835	£-22,876	£-22,918	£-22,961	£-114,375
Profit After Tax	£-22,785	£-22,835	£-22,876	£-22,918	£-22,961	£-114,375
Change In Property Value	£19,380	£33,269	£41,919	£44,434	£39,250	£178,252
Net Return	£-3,405	£10,434	£19,043	£21,516	£16,290	£63,878
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-6%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%