	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£25,765	£25,811	£25,854	£25,898	£25,941	£129,270
Profit Before Tax	£-25,765	£-25,811	£-25,854	£-25,898	£-25,941	£-129,270
Profit After Tax	£-25,765	£-25,811	£-25,854	£-25,898	£-25,941	£-129,270
Change In Property Value	£11,980	£12,220	£24,928	£32,406	£37,429	£118,963
Net Return	£-13,785	£-13,592	£-926	£6,508	£11,489	£-10,307
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%