	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£24,631	£24,644	£24,654	£24,664	£24,675	£123,269
Profit Before Tax	£-24,631	£-24,644	£-24,654	£-24,664	£-24,675	£-123,269
Profit After Tax	£-24,631	£-24,644	£-24,654	£-24,664	£-24,675	£-123,269
Change In Property Value	£22,500	£38,625	£48,668	£51,588	£45,569	£206,949
Net Return	£-2,131	£13,981	£24,014	£26,923	£20,894	£83,680
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	0%	3%	5%	5%	4%	17%