	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£35,612	£35,624	£35,635	£35,646	£35,656	£178,173
Profit Before Tax	£-35,612	£-35,624	£-35,635	£-35,646	£-35,656	£-178,173
Profit After Tax	£-35,612	£-35,624	£-35,635	£-35,646	£-35,656	£-178,173
Change In Property Value	£17,700	£18,054	£36,830	£47,879	£55,300	£175,764
Net Return	£-17,912	£-17,570	£1,196	£12,234	£19,644	£-2,409
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%