	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£8,546	£8,592	£8,635	£8,679	£8,722	£43,175
Profit Before Tax	£-8,546	£-8,592	£-8,635	£-8,679	£-8,722	£-43,175
Profit After Tax	£-8,546	£-8,592	£-8,635	£-8,679	£-8,722	£-43,175
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£10,310	£32,770
Net Return	£-5,246	£-5,226	£-1,769	£247	£1,588	£-10,406
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-54%
Total Net Return (%)	-7%	-6%	-2%	0%	2%	-13%