	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£44,016	£44,062	£44,105	£44,149	£44,191	£220,522
Profit Before Tax	£-44,016	£-44,062	£-44,105	£-44,149	£-44,191	£-220,522
Profit After Tax	£-44,016	£-44,062	£-44,105	£-44,149	£-44,191	£-220,522
Change In Property Value	£21,180	£21,604	£44,071	£57,293	£66,173	£210,321
Net Return	£-22,836	£-22,458	£-33	£13,144	£21,982	£-10,202
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%