	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£35,129	£35,175	£35,218	£35,261	£35,304	£176,086
Profit Before Tax	£-35,129	£-35,175	£-35,218	£-35,261	£-35,304	£-176,086
Profit After Tax	£-35,129	£-35,175	£-35,218	£-35,261	£-35,304	£-176,086
Change In Property Value	£16,700	£17,034	£34,749	£45,174	£52,176	£165,834
Net Return	£-18,429	£-18,141	£-468	£9,913	£16,872	£-10,253
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-2%