	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,574	£29,620	£29,663	£29,707	£29,750	£148,314
Profit Before Tax	£-29,574	£-29,620	£-29,663	£-29,707	£-29,750	£-148,314
Profit After Tax	£-29,574	£-29,620	£-29,663	£-29,707	£-29,750	£-148,314
Change In Property Value	£13,900	£14,178	£28,923	£37,600	£43,428	£138,029
Net Return	£-15,674	£-15,442	£-740	£7,893	£13,678	£-10,285
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-2%