	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£44,632	£44,682	£44,723	£44,765	£44,807	£223,609
Profit Before Tax	£-44,632	£-44,682	£-44,723	£-44,765	£-44,807	£-223,609
Profit After Tax	£-44,632	£-44,682	£-44,723	£-44,765	£-44,807	£-223,609
Change In Property Value	£39,750	£68,238	£85,979	£91,138	£80,505	£365,610
Net Return	£-4,882	£23,556	£41,256	£46,373	£35,698	£142,001
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-5%	-22%
Total Net Return (%)	0%	2%	4%	5%	4%	14%