	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£13,100	£13,150	£13,191	£13,233	£13,276	£65,951
Profit Before Tax	£-13,100	£-13,150	£-13,191	£-13,233	£-13,276	£-65,951
Profit After Tax	£-13,100	£-13,150	£-13,191	£-13,233	£-13,276	£-65,951
Change In Property Value	£10,350	£17,768	£22,387	£23,730	£20,962	£95,197
Net Return	£-2,750	£4,617	£9,196	£10,497	£7,686	£29,245
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%