	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,928	£5,974	£6,017	£6,061	£6,103	£30,082
Profit Before Tax	£-5,928	£-5,974	£-6,017	£-6,061	£-6,103	£-30,082
Profit After Tax	£-5,928	£-5,974	£-6,017	£-6,061	£-6,103	£-30,082
Change In Property Value	£1,980	£2,020	£4,120	£5,356	£6,186	£19,662
Net Return	£-3,948	£-3,954	£-1,897	£-705	£83	£-10,421
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-13%	-62%
Total Net Return (%)	-8%	-8%	-4%	-1%	0%	-21%