	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£33,542	£33,588	£33,631	£33,674	£33,717	£168,151
Profit Before Tax	£-33,542	£-33,588	£-33,631	£-33,674	£-33,717	£-168,151
Profit After Tax	£-33,542	£-33,588	£-33,631	£-33,674	£-33,717	£-168,151
Change In Property Value	£15,900	£16,218	£33,085	£43,010	£49,677	£157,890
Net Return	£-17,642	£-17,370	£-546	£9,336	£15,960	£-10,262
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-32%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-2%