	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£27,688	£27,700	£27,711	£27,721	£27,732	£138,552
Profit Before Tax	£-27,688	£-27,700	£-27,711	£-27,721	£-27,732	£-138,552
Profit After Tax	£-27,688	£-27,700	£-27,711	£-27,721	£-27,732	£-138,552
Change In Property Value	£25,350	£43,518	£54,832	£58,122	£51,341	£233,163
Net Return	£-2,338	£15,817	£27,121	£30,401	£23,609	£94,611
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	0%	3%	5%	5%	4%	17%