	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,773	£29,819	£29,861	£29,905	£29,948	£149,306
Profit Before Tax	£-29,773	£-29,819	£-29,861	£-29,905	£-29,948	£-149,306
Profit After Tax	£-29,773	£-29,819	£-29,861	£-29,905	£-29,948	£-149,306
Change In Property Value	£14,000	£14,280	£29,131	£37,871	£43,740	£139,022
Net Return	£-15,773	£-15,539	£-730	£7,965	£13,793	£-10,284
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-2%