	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,122	£17,172	£17,213	£17,255	£17,298	£86,061
Profit Before Tax	£-17,122	£-17,172	£-17,213	£-17,255	£-17,298	£-86,061
Profit After Tax	£-17,122	£-17,172	£-17,213	£-17,255	£-17,298	£-86,061
Change In Property Value	£14,100	£24,205	£30,498	£32,328	£28,557	£129,688
Net Return	£-3,022	£7,033	£13,285	£15,073	£11,259	£43,628
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-1%	2%	5%	5%	4%	15%