	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£31,762	£31,812	£31,853	£31,895	£31,937	£159,259
Profit Before Tax	£-31,762	£-31,812	£-31,853	£-31,895	£-31,937	£-159,259
Profit After Tax	£-31,762	£-31,812	£-31,853	£-31,895	£-31,937	£-159,259
Change In Property Value	£27,750	£47,638	£60,023	£63,625	£56,202	£255,237
Net Return	£-4,012	£15,826	£28,170	£31,730	£24,264	£95,978
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-1%	2%	4%	5%	4%	15%