	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£42,159	£42,170	£42,181	£42,192	£42,203	£210,905
Profit Before Tax	£-42,159	£-42,170	£-42,181	£-42,192	£-42,203	£-210,905
Profit After Tax	£-42,159	£-42,170	£-42,181	£-42,192	£-42,203	£-210,905
Change In Property Value	£21,000	£21,420	£43,697	£56,806	£65,611	£208,533
Net Return	£-21,159	£-20,750	£1,516	£14,614	£23,408	£-2,371
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%