	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£31,248	£31,260	£31,270	£31,281	£31,292	£156,351
Profit Before Tax	£-31,248	£-31,260	£-31,270	£-31,281	£-31,292	£-156,351
Profit After Tax	£-31,248	£-31,260	£-31,270	£-31,281	£-31,292	£-156,351
Change In Property Value	£15,500	£15,810	£32,252	£41,928	£48,427	£153,917
Net Return	£-15,748	£-15,450	£982	£10,647	£17,135	£-2,434
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%