	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£37,714	£37,764	£37,805	£37,847	£37,890	£189,021
Profit Before Tax	£-37,714	£-37,764	£-37,805	£-37,847	£-37,890	£-189,021
Profit After Tax	£-37,714	£-37,764	£-37,805	£-37,847	£-37,890	£-189,021
Change In Property Value	£33,300	£57,165	£72,028	£76,350	£67,442	£306,285
Net Return	£-4,414	£19,401	£34,223	£38,502	£29,552	£117,264
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%