	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,875	£17,887	£17,897	£17,908	£17,918	£89,485
Profit Before Tax	£-17,875	£-17,887	£-17,897	£-17,908	£-17,918	£-89,485
Profit After Tax	£-17,875	£-17,887	£-17,897	£-17,908	£-17,918	£-89,485
Change In Property Value	£16,200	£27,810	£35,041	£37,143	£32,810	£149,003
Net Return	£-1,675	£9,923	£17,143	£19,235	£14,891	£59,518
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	0%	3%	5%	6%	4%	18%