	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,901	£2,951	£2,992	£3,034	£3,076	£14,954
Profit Before Tax	£-2,901	£-2,951	£-2,992	£-3,034	£-3,076	£-14,954
Profit After Tax	£-2,901	£-2,951	£-2,992	£-3,034	£-3,076	£-14,954
Change In Property Value	£840	£1,442	£1,817	£1,926	£1,701	£7,726
Net Return	£-2,061	£-1,509	£-1,175	£-1,108	£-1,375	£-7,228
Return From Rental Income (%)	-20%	-20%	-21%	-21%	-21%	-104%
Total Net Return (%)	-14%	-10%	-8%	-8%	-10%	-50%