	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£41,414	£41,464	£41,505	£41,547	£41,590	£207,521
Profit Before Tax	£-41,414	£-41,464	£-41,505	£-41,547	£-41,590	£-207,521
Profit After Tax	£-41,414	£-41,464	£-41,505	£-41,547	£-41,590	£-207,521
Change In Property Value	£36,750	£63,088	£79,490	£84,260	£74,429	£338,017
Net Return	£-4,664	£21,623	£37,985	£42,712	£32,840	£130,496
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	-1%	2%	4%	5%	4%	14%