	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£26,292	£26,342	£26,383	£26,425	£26,468	£131,910
Profit Before Tax	£-26,292	£-26,342	£-26,383	£-26,425	£-26,468	£-131,910
Profit After Tax	£-26,292	£-26,342	£-26,383	£-26,425	£-26,468	£-131,910
Change In Property Value	£22,650	£38,883	£48,992	£51,931	£45,873	£208,329
Net Return	£-3,642	£12,540	£22,609	£25,507	£19,405	£76,419
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-1%	3%	5%	5%	4%	15%