	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£2,837	£2,887	£2,928	£2,969	£3,012	£14,632
Profit Before Tax	£-2,837	£-2,887	£-2,928	£-2,969	£-3,012	£-14,632
Profit After Tax	£-2,837	£-2,887	£-2,928	£-2,969	£-3,012	£-14,632
Change In Property Value	£780	£1,339	£1,687	£1,788	£1,580	£7,174
Net Return	£-2,057	£-1,548	£-1,240	£-1,181	£-1,432	£-7,458
Return From Rental Income (%)	-21%	-21%	-22%	-22%	-22%	-109%
Total Net Return (%)	-15%	-11%	-9%	-9%	-11%	-55%