	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£45,643	£45,689	£45,731	£45,775	£45,818	£228,656
Profit Before Tax	£-45,643	£-45,689	£-45,731	£-45,775	£-45,818	£-228,656
Profit After Tax	£-45,643	£-45,689	£-45,731	£-45,775	£-45,818	£-228,656
Change In Property Value	£22,000	£22,440	£45,778	£59,511	£68,735	£218,464
Net Return	£-23,643	£-23,249	£46	£13,736	£22,917	£-10,192
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%