	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,288	£20,300	£20,310	£20,321	£20,331	£101,550
Profit Before Tax	£-20,288	£-20,300	£-20,310	£-20,321	£-20,331	£-101,550
Profit After Tax	£-20,288	£-20,300	£-20,310	£-20,321	£-20,331	£-101,550
Change In Property Value	£18,450	£31,673	£39,907	£42,302	£37,367	£169,698
Net Return	£-1,838	£11,372	£19,597	£21,981	£17,035	£68,148
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%