	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£6,613	£6,626	£6,636	£6,646	£6,657	£33,179
Profit Before Tax	£-6,613	£-6,626	£-6,636	£-6,646	£-6,657	£-33,179
Profit After Tax	£-6,613	£-6,626	£-6,636	£-6,646	£-6,657	£-33,179
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£-913	£3,159	£5,693	£6,422	£4,887	£19,249
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%