	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£19,644	£19,657	£19,667	£19,677	£19,688	£98,333
Profit Before Tax	£-19,644	£-19,657	£-19,667	£-19,677	£-19,688	£-98,333
Profit After Tax	£-19,644	£-19,657	£-19,667	£-19,677	£-19,688	£-98,333
Change In Property Value	£17,850	£30,643	£38,610	£40,926	£36,151	£164,180
Net Return	£-1,794	£10,986	£18,943	£21,249	£16,463	£65,847
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	0%	3%	5%	6%	4%	17%