	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£15,091	£15,137	£15,180	£15,224	£15,266	£75,897
Profit Before Tax	£-15,091	£-15,137	£-15,180	£-15,224	£-15,266	£-75,897
Profit After Tax	£-15,091	£-15,137	£-15,180	£-15,224	£-15,266	£-75,897
Change In Property Value	£6,599	£6,731	£13,731	£17,851	£20,617	£65,529
Net Return	£-8,492	£-8,406	£-1,449	£2,627	£5,351	£-10,368
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-5%	-5%	-1%	1%	3%	-6%