	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£18,949	£18,960	£18,971	£18,982	£18,993	£94,855
Profit Before Tax	£-18,949	£-18,960	£-18,971	£-18,982	£-18,993	£-94,855
Profit After Tax	£-18,949	£-18,960	£-18,971	£-18,982	£-18,993	£-94,855
Change In Property Value	£9,300	£9,486	£19,351	£25,157	£29,056	£92,350
Net Return	£-9,649	£-9,474	£380	£6,175	£10,063	£-2,505
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-3%	-3%	0%	2%	4%	-1%