	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,372	£5,418	£5,461	£5,505	£5,548	£27,305
Profit Before Tax	£-5,372	£-5,418	£-5,461	£-5,505	£-5,548	£-27,305
Profit After Tax	£-5,372	£-5,418	£-5,461	£-5,505	£-5,548	£-27,305
Change In Property Value	£1,700	£1,734	£3,537	£4,599	£5,311	£16,881
Net Return	£-3,672	£-3,684	£-1,924	£-907	£-237	£-10,424
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-65%
Total Net Return (%)	-9%	-9%	-5%	-2%	-1%	-25%