	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£33,034	£33,045	£33,056	£33,067	£33,077	£165,278
Profit Before Tax	£-33,034	£-33,045	£-33,056	£-33,067	£-33,077	£-165,278
Profit After Tax	£-33,034	£-33,045	£-33,056	£-33,067	£-33,077	£-165,278
Change In Property Value	£16,400	£16,728	£34,125	£44,363	£51,239	£162,855
Net Return	£-16,634	£-16,317	£1,069	£11,296	£18,161	£-2,424
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%