	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£20,822	£20,872	£20,913	£20,955	£20,998	£104,561
Profit Before Tax	£-20,822	£-20,872	£-20,913	£-20,955	£-20,998	£-104,561
Profit After Tax	£-20,822	£-20,872	£-20,913	£-20,955	£-20,998	£-104,561
Change In Property Value	£17,550	£30,128	£37,961	£40,238	£35,544	£161,420
Net Return	£-3,272	£9,255	£17,047	£19,283	£14,546	£56,859
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-28%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%