	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£37,795	£37,806	£37,817	£37,828	£37,838	£189,083
Profit Before Tax	£-37,795	£-37,806	£-37,817	£-37,828	£-37,838	£-189,083
Profit After Tax	£-37,795	£-37,806	£-37,817	£-37,828	£-37,838	£-189,083
Change In Property Value	£18,800	£19,176	£39,119	£50,855	£58,737	£186,687
Net Return	£-18,995	£-18,630	£1,302	£13,027	£20,899	£-2,396
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%