	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£24,416	£24,462	£24,505	£24,549	£24,592	£122,525
Profit Before Tax	£-24,416	£-24,462	£-24,505	£-24,549	£-24,592	£-122,525
Profit After Tax	£-24,416	£-24,462	£-24,505	£-24,549	£-24,592	£-122,525
Change In Property Value	£11,300	£11,526	£23,513	£30,567	£35,305	£112,211
Net Return	£-13,116	£-12,936	£-992	£6,018	£10,713	£-10,314
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%