	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£58,029	£58,040	£58,051	£58,062	£58,073	£290,255
Profit Before Tax	£-58,029	£-58,040	£-58,051	£-58,062	£-58,073	£-290,255
Profit After Tax	£-58,029	£-58,040	£-58,051	£-58,062	£-58,073	£-290,255
Change In Property Value	£29,000	£29,580	£60,343	£78,446	£90,605	£287,975
Net Return	£-29,029	£-28,460	£2,292	£20,384	£32,533	£-2,280
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%