	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£4,477	£4,527	£4,568	£4,610	£4,653	£22,837
Profit Before Tax	£-4,477	£-4,527	£-4,568	£-4,610	£-4,653	£-22,837
Profit After Tax	£-4,477	£-4,527	£-4,568	£-4,610	£-4,653	£-22,837
Change In Property Value	£2,310	£3,966	£4,997	£5,296	£4,678	£21,247
Net Return	£-2,167	£-562	£428	£686	£25	£-1,590
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-60%
Total Net Return (%)	-6%	-1%	1%	2%	0%	-4%