	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£192	£195	£198	£203	£208	£995
Total Expenses	£2,277	£2,327	£2,368	£2,411	£2,454	£11,836
Profit Before Tax	£-2,085	£-2,132	£-2,170	£-2,208	£-2,246	£-10,841
Profit After Tax	£-2,085	£-2,132	£-2,170	£-2,208	£-2,246	£-10,841
Change In Property Value	£160	£326	£424	£446	£327	£1,684
Net Return	£-1,925	£-1,806	£-1,746	£-1,762	£-1,918	£-9,157
Return From Rental Income (%)	-61%	-63%	-64%	-65%	-66%	-319%
Total Net Return (%)	-57%	-53%	-51%	-52%	-56%	-269%