	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£27,194	£27,240	£27,283	£27,326	£27,369	£136,411
Profit Before Tax	£-27,194	£-27,240	£-27,283	£-27,326	£-27,369	£-136,411
Profit After Tax	£-27,194	£-27,240	£-27,283	£-27,326	£-27,369	£-136,411
Change In Property Value	£12,700	£12,954	£26,426	£34,354	£39,679	£126,113
Net Return	£-14,494	£-14,286	£-856	£7,028	£12,310	£-10,298
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-4%	-3%	0%	2%	3%	-3%