	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£34,284	£34,296	£34,307	£34,317	£34,328	£171,531
Profit Before Tax	£-34,284	£-34,296	£-34,307	£-34,317	£-34,328	£-171,531
Profit After Tax	£-34,284	£-34,296	£-34,307	£-34,317	£-34,328	£-171,531
Change In Property Value	£31,500	£54,075	£68,135	£72,223	£63,797	£289,729
Net Return	£-2,784	£19,779	£33,828	£37,906	£29,469	£118,198
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	0%	3%	5%	5%	4%	16%