	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,884	£25,930	£25,973	£26,017	£26,060	£129,865
Profit Before Tax	£-25,884	£-25,930	£-25,973	£-26,017	£-26,060	£-129,865
Profit After Tax	£-25,884	£-25,930	£-25,973	£-26,017	£-26,060	£-129,865
Change In Property Value	£12,040	£12,281	£25,053	£32,569	£37,617	£119,559
Net Return	£-13,844	£-13,650	£-920	£6,552	£11,557	£-10,306
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%