	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,671	£29,721	£29,762	£29,803	£29,846	£148,802
Profit Before Tax	£-29,671	£-29,721	£-29,762	£-29,803	£-29,846	£-148,802
Profit After Tax	£-29,671	£-29,721	£-29,762	£-29,803	£-29,846	£-148,802
Change In Property Value	£25,800	£44,290	£55,805	£59,154	£52,252	£237,302
Net Return	£-3,871	£14,570	£26,044	£29,350	£22,406	£88,500
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%