	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,466	£21,516	£21,557	£21,599	£21,641	£107,779
Profit Before Tax	£-21,466	£-21,516	£-21,557	£-21,599	£-21,641	£-107,779
Profit After Tax	£-21,466	£-21,516	£-21,557	£-21,599	£-21,641	£-107,779
Change In Property Value	£18,150	£31,158	£39,258	£41,614	£36,759	£166,939
Net Return	£-3,316	£9,642	£17,702	£20,015	£15,118	£59,160
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%