	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£17,392	£17,404	£17,415	£17,425	£17,436	£87,072
Profit Before Tax	£-17,392	£-17,404	£-17,415	£-17,425	£-17,436	£-87,072
Profit After Tax	£-17,392	£-17,404	£-17,415	£-17,425	£-17,436	£-87,072
Change In Property Value	£15,750	£27,038	£34,067	£36,111	£31,898	£144,864
Net Return	£-1,642	£9,633	£16,653	£18,686	£14,463	£57,793
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	6%	4%	18%