	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£27,749	£27,795	£27,838	£27,882	£27,925	£139,189
Profit Before Tax	£-27,749	£-27,795	£-27,838	£-27,882	£-27,925	£-139,189
Profit After Tax	£-27,749	£-27,795	£-27,838	£-27,882	£-27,925	£-139,189
Change In Property Value	£12,980	£13,240	£27,009	£35,111	£40,554	£128,893
Net Return	£-14,769	£-14,555	£-829	£7,230	£12,629	£-10,295
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-4%	-3%	0%	2%	3%	-2%