	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£27,590	£27,636	£27,679	£27,723	£27,766	£138,395
Profit Before Tax	£-27,590	£-27,636	£-27,679	£-27,723	£-27,766	£-138,395
Profit After Tax	£-27,590	£-27,636	£-27,679	£-27,723	£-27,766	£-138,395
Change In Property Value	£12,900	£13,158	£26,842	£34,895	£40,304	£128,099
Net Return	£-14,690	£-14,478	£-837	£7,172	£12,538	£-10,296
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-4%	-3%	0%	2%	3%	-2%