	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£5,201	£5,213	£5,224	£5,235	£5,245	£26,118
Profit Before Tax	£-5,201	£-5,213	£-5,224	£-5,235	£-5,245	£-26,118
Profit After Tax	£-5,201	£-5,213	£-5,224	£-5,235	£-5,245	£-26,118
Change In Property Value	£2,370	£2,417	£4,931	£6,411	£7,405	£23,534
Net Return	£-2,831	£-2,796	£-292	£1,176	£2,159	£-2,584
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	-1%	2%	4%	-4%