	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£26,289	£26,300	£26,311	£26,322	£26,333	£131,555
Profit Before Tax	£-26,289	£-26,300	£-26,311	£-26,322	£-26,333	£-131,555
Profit After Tax	£-26,289	£-26,300	£-26,311	£-26,322	£-26,333	£-131,555
Change In Property Value	£13,000	£13,260	£27,050	£35,166	£40,616	£129,092
Net Return	£-13,289	£-13,040	£739	£8,844	£14,284	£-2,462
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%