	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£23,316	£23,366	£23,407	£23,449	£23,491	£117,029
Profit Before Tax	£-23,316	£-23,366	£-23,407	£-23,449	£-23,491	£-117,029
Profit After Tax	£-23,316	£-23,366	£-23,407	£-23,449	£-23,491	£-117,029
Change In Property Value	£19,875	£34,119	£42,990	£45,569	£40,253	£182,805
Net Return	£-3,441	£10,753	£19,583	£22,120	£16,761	£65,776
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%