	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,694	£25,705	£25,716	£25,727	£25,737	£128,579
Profit Before Tax	£-25,694	£-25,705	£-25,716	£-25,727	£-25,737	£-128,579
Profit After Tax	£-25,694	£-25,705	£-25,716	£-25,727	£-25,737	£-128,579
Change In Property Value	£12,700	£12,954	£26,426	£34,354	£39,679	£126,113
Net Return	£-12,994	£-12,751	£710	£8,627	£13,941	£-2,466
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%