	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£12,401	£12,412	£12,423	£12,434	£12,444	£62,113
Profit Before Tax	£-12,401	£-12,412	£-12,423	£-12,434	£-12,444	£-62,113
Profit After Tax	£-12,401	£-12,412	£-12,423	£-12,434	£-12,444	£-62,113
Change In Property Value	£5,999	£6,119	£12,483	£16,228	£18,743	£59,571
Net Return	£-6,402	£-6,293	£60	£3,794	£6,298	£-2,542
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-39%
Total Net Return (%)	-4%	-4%	0%	2%	4%	-2%