	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£26,896	£26,942	£26,985	£27,029	£27,072	£134,924
Profit Before Tax	£-26,896	£-26,942	£-26,985	£-27,029	£-27,072	£-134,924
Profit After Tax	£-26,896	£-26,942	£-26,985	£-27,029	£-27,072	£-134,924
Change In Property Value	£12,550	£12,801	£26,114	£33,948	£39,210	£124,624
Net Return	£-14,346	£-14,141	£-871	£6,919	£12,139	£-10,300
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%