	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£32,238	£32,250	£32,260	£32,271	£32,282	£161,301
Profit Before Tax	£-32,238	£-32,250	£-32,260	£-32,271	£-32,282	£-161,301
Profit After Tax	£-32,238	£-32,250	£-32,260	£-32,271	£-32,282	£-161,301
Change In Property Value	£15,999	£16,319	£33,291	£43,278	£49,986	£158,873
Net Return	£-16,239	£-15,931	£1,030	£11,007	£17,704	£-2,428
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	-3%	0%	2%	3%	0%