	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£29,931	£29,977	£30,020	£30,064	£30,107	£150,099
Profit Before Tax	£-29,931	£-29,977	£-30,020	£-30,064	£-30,107	£-150,099
Profit After Tax	£-29,931	£-29,977	£-30,020	£-30,064	£-30,107	£-150,099
Change In Property Value	£14,080	£14,362	£29,298	£38,087	£43,990	£139,817
Net Return	£-15,851	£-15,616	£-722	£8,023	£13,884	£-10,283
Return From Rental Income (%)	-6%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-3%	-3%	0%	2%	3%	-2%