	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£54,061	£54,073	£54,083	£54,094	£54,105	£270,417
Profit Before Tax	£-54,061	£-54,073	£-54,083	£-54,094	£-54,105	£-270,417
Profit After Tax	£-54,061	£-54,073	£-54,083	£-54,094	£-54,105	£-270,417
Change In Property Value	£27,000	£27,540	£56,182	£73,036	£84,357	£268,114
Net Return	£-27,061	£-26,533	£2,098	£18,942	£30,252	£-2,303
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%