	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£24,615	£24,661	£24,704	£24,748	£24,790	£123,517
Profit Before Tax	£-24,615	£-24,661	£-24,704	£-24,748	£-24,790	£-123,517
Profit After Tax	£-24,615	£-24,661	£-24,704	£-24,748	£-24,790	£-123,517
Change In Property Value	£11,400	£11,628	£23,721	£30,837	£35,617	£113,204
Net Return	£-13,215	£-13,033	£-983	£6,090	£10,827	£-10,313
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%