	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£43,506	£43,556	£43,597	£43,639	£43,681	£217,978
Profit Before Tax	£-43,506	£-43,556	£-43,597	£-43,639	£-43,681	£-217,978
Profit After Tax	£-43,506	£-43,556	£-43,597	£-43,639	£-43,681	£-217,978
Change In Property Value	£38,700	£66,435	£83,708	£88,731	£78,379	£355,952
Net Return	£-4,806	£22,879	£40,111	£45,092	£34,697	£137,974
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	0%	2%	4%	5%	4%	14%