	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,414	£21,426	£21,437	£21,447	£21,458	£107,181
Profit Before Tax	£-21,414	£-21,426	£-21,437	£-21,447	£-21,458	£-107,181
Profit After Tax	£-21,414	£-21,426	£-21,437	£-21,447	£-21,458	£-107,181
Change In Property Value	£19,500	£33,475	£42,179	£44,709	£39,493	£179,356
Net Return	£-1,914	£12,049	£20,742	£23,262	£18,036	£72,175
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%