	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£21,736	£21,748	£21,758	£21,769	£21,779	£108,790
Profit Before Tax	£-21,736	£-21,748	£-21,758	£-21,769	£-21,779	£-108,790
Profit After Tax	£-21,736	£-21,748	£-21,758	£-21,769	£-21,779	£-108,790
Change In Property Value	£19,800	£33,990	£42,827	£45,397	£40,101	£182,115
Net Return	£-1,936	£12,242	£21,069	£23,628	£18,321	£73,325
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	0%	3%	5%	6%	4%	17%