	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£18,552	£18,564	£18,574	£18,585	£18,596	£92,871
Profit Before Tax	£-18,552	£-18,564	£-18,574	£-18,585	£-18,596	£-92,871
Profit After Tax	£-18,552	£-18,564	£-18,574	£-18,585	£-18,596	£-92,871
Change In Property Value	£9,100	£9,282	£18,935	£24,616	£28,431	£90,364
Net Return	£-9,452	£-9,282	£361	£6,031	£9,835	£-2,507
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-3%	-3%	0%	2%	4%	-1%