	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£56,553	£56,599	£56,642	£56,686	£56,729	£283,209
Profit Before Tax	£-56,553	£-56,599	£-56,642	£-56,686	£-56,729	£-283,209
Profit After Tax	£-56,553	£-56,599	£-56,642	£-56,686	£-56,729	£-283,209
Change In Property Value	£27,500	£28,050	£57,222	£74,389	£85,919	£273,079
Net Return	£-29,053	£-28,549	£580	£17,703	£29,190	£-10,129
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%