	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£28,273	£28,284	£28,295	£28,306	£28,316	£141,473
Profit Before Tax	£-28,273	£-28,284	£-28,295	£-28,306	£-28,316	£-141,473
Profit After Tax	£-28,273	£-28,284	£-28,295	£-28,306	£-28,316	£-141,473
Change In Property Value	£14,000	£14,280	£29,131	£37,871	£43,740	£139,022
Net Return	£-14,273	£-14,004	£836	£9,565	£15,424	£-2,451
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%