	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£43,828	£43,878	£43,919	£43,960	£44,003	£219,587
Profit Before Tax	£-43,828	£-43,878	£-43,919	£-43,960	£-44,003	£-219,587
Profit After Tax	£-43,828	£-43,878	£-43,919	£-43,960	£-44,003	£-219,587
Change In Property Value	£39,000	£66,950	£84,357	£89,418	£78,986	£358,712
Net Return	£-4,828	£23,073	£40,439	£45,458	£34,983	£139,125
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-23%
Total Net Return (%)	0%	2%	4%	5%	4%	14%