	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£11,192	£11,204	£11,215	£11,226	£11,236	£56,073
Profit Before Tax	£-11,192	£-11,204	£-11,215	£-11,226	£-11,236	£-56,073
Profit After Tax	£-11,192	£-11,204	£-11,215	£-11,226	£-11,236	£-56,073
Change In Property Value	£5,390	£5,498	£11,216	£14,580	£16,840	£53,524
Net Return	£-5,802	£-5,706	£1	£3,355	£5,604	£-2,549
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%