	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,185	£5,235	£5,276	£5,318	£5,361	£26,376
Profit Before Tax	£-5,185	£-5,235	£-5,276	£-5,318	£-5,361	£-26,376
Profit After Tax	£-5,185	£-5,235	£-5,276	£-5,318	£-5,361	£-26,376
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£-2,215	£-137	£1,148	£1,491	£654	£941
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-54%
Total Net Return (%)	-5%	0%	2%	3%	1%	2%