	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£23,023	£23,035	£23,045	£23,056	£23,066	£115,225
Profit Before Tax	£-23,023	£-23,035	£-23,045	£-23,056	£-23,066	£-115,225
Profit After Tax	£-23,023	£-23,035	£-23,045	£-23,056	£-23,066	£-115,225
Change In Property Value	£21,000	£36,050	£45,423	£48,148	£42,531	£193,152
Net Return	£-2,023	£13,015	£22,378	£25,093	£19,465	£77,928
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	0%	3%	5%	5%	4%	17%