	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,636	£5,686	£5,727	£5,769	£5,811	£28,628
Profit Before Tax	£-5,636	£-5,686	£-5,727	£-5,769	£-5,811	£-28,628
Profit After Tax	£-5,636	£-5,686	£-5,727	£-5,769	£-5,811	£-28,628
Change In Property Value	£3,390	£5,820	£7,333	£7,773	£6,866	£31,180
Net Return	£-2,246	£134	£1,606	£2,004	£1,054	£2,552
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-11%	-52%
Total Net Return (%)	-4%	0%	3%	4%	2%	5%