	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£22,753	£22,803	£22,844	£22,886	£22,928	£114,214
Profit Before Tax	£-22,753	£-22,803	£-22,844	£-22,886	£-22,928	£-114,214
Profit After Tax	£-22,753	£-22,803	£-22,844	£-22,886	£-22,928	£-114,214
Change In Property Value	£19,350	£33,218	£41,854	£44,365	£39,189	£177,976
Net Return	£-3,403	£10,415	£19,010	£21,480	£16,261	£63,763
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-6%	-27%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%