	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£26,599	£26,645	£26,687	£26,731	£26,774	£133,436
Profit Before Tax	£-26,599	£-26,645	£-26,687	£-26,731	£-26,774	£-133,436
Profit After Tax	£-26,599	£-26,645	£-26,687	£-26,731	£-26,774	£-133,436
Change In Property Value	£12,400	£12,648	£25,802	£33,542	£38,742	£123,134
Net Return	£-14,199	£-13,997	£-886	£6,811	£11,968	£-10,302
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-4%	-4%	0%	2%	3%	-3%