	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£53,578	£53,624	£53,666	£53,710	£53,753	£268,331
Profit Before Tax	£-53,578	£-53,624	£-53,666	£-53,710	£-53,753	£-268,331
Profit After Tax	£-53,578	£-53,624	£-53,666	£-53,710	£-53,753	£-268,331
Change In Property Value	£26,000	£26,520	£54,101	£70,331	£81,232	£258,184
Net Return	£-27,578	£-27,104	£434	£16,621	£27,479	£-10,147
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-1%