	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£46,241	£46,291	£46,332	£46,373	£46,416	£231,652
Profit Before Tax	£-46,241	£-46,291	£-46,332	£-46,373	£-46,416	£-231,652
Profit After Tax	£-46,241	£-46,291	£-46,332	£-46,373	£-46,416	£-231,652
Change In Property Value	£41,250	£70,813	£89,224	£94,577	£83,543	£379,407
Net Return	£-4,991	£24,522	£42,892	£48,204	£37,127	£147,754
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-22%
Total Net Return (%)	0%	2%	4%	5%	4%	14%