	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,958	£6,008	£6,049	£6,090	£6,133	£30,237
Profit Before Tax	£-5,958	£-6,008	£-6,049	£-6,090	£-6,133	£-30,237
Profit After Tax	£-5,958	£-6,008	£-6,049	£-6,090	£-6,133	£-30,237
Change In Property Value	£3,690	£6,335	£7,981	£8,460	£7,473	£33,940
Net Return	£-2,268	£327	£1,933	£2,370	£1,340	£3,703
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-50%
Total Net Return (%)	-4%	1%	3%	4%	2%	6%