	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£27,579	£27,629	£27,670	£27,712	£27,755	£138,345
Profit Before Tax	£-27,579	£-27,629	£-27,670	£-27,712	£-27,755	£-138,345
Profit After Tax	£-27,579	£-27,629	£-27,670	£-27,712	£-27,755	£-138,345
Change In Property Value	£23,850	£40,943	£51,588	£54,683	£48,303	£219,366
Net Return	£-3,729	£13,313	£23,917	£26,971	£20,549	£81,021
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-1%	3%	4%	5%	4%	15%