	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£34,224	£34,235	£34,246	£34,257	£34,268	£171,230
Profit Before Tax	£-34,224	£-34,235	£-34,246	£-34,257	£-34,268	£-171,230
Profit After Tax	£-34,224	£-34,235	£-34,246	£-34,257	£-34,268	£-171,230
Change In Property Value	£17,000	£17,340	£35,374	£45,986	£53,113	£168,813
Net Return	£-17,224	£-16,895	£1,128	£11,729	£18,846	£-2,417
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%