	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,609	£20,622	£20,632	£20,643	£20,653	£103,159
Profit Before Tax	£-20,609	£-20,622	£-20,632	£-20,643	£-20,653	£-103,159
Profit After Tax	£-20,609	£-20,622	£-20,632	£-20,643	£-20,653	£-103,159
Change In Property Value	£18,750	£32,188	£40,556	£42,990	£37,974	£172,458
Net Return	£-1,859	£11,566	£19,924	£22,347	£17,321	£69,298
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%