	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,015	£5,061	£5,104	£5,148	£5,191	£25,520
Profit Before Tax	£-5,015	£-5,061	£-5,104	£-5,148	£-5,191	£-25,520
Profit After Tax	£-5,015	£-5,061	£-5,104	£-5,148	£-5,191	£-25,520
Change In Property Value	£1,520	£1,550	£3,163	£4,112	£4,749	£15,094
Net Return	£-3,495	£-3,511	£-1,941	£-1,036	£-442	£-10,426
Return From Rental Income (%)	-13%	-14%	-14%	-14%	-14%	-68%
Total Net Return (%)	-9%	-9%	-5%	-3%	-1%	-28%