	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£28,653	£28,666	£28,676	£28,686	£28,697	£143,378
Profit Before Tax	£-28,653	£-28,666	£-28,676	£-28,686	£-28,697	£-143,378
Profit After Tax	£-28,653	£-28,666	£-28,676	£-28,686	£-28,697	£-143,378
Change In Property Value	£26,250	£45,063	£56,779	£60,185	£53,164	£241,441
Net Return	£-2,403	£16,397	£28,103	£31,499	£24,467	£98,063
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	0%	3%	5%	5%	4%	16%