	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,535	£19,585	£19,626	£19,668	£19,711	£98,126
Profit Before Tax	£-19,535	£-19,585	£-19,626	£-19,668	£-19,711	£-98,126
Profit After Tax	£-19,535	£-19,585	£-19,626	£-19,668	£-19,711	£-98,126
Change In Property Value	£16,350	£28,068	£35,365	£37,487	£33,113	£150,383
Net Return	£-3,185	£8,482	£15,739	£17,819	£13,403	£52,257
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%