	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£564	£572	£581	£596	£610	£2,924
Total Expenses	£2,346	£2,397	£2,439	£2,482	£2,526	£12,190
Profit Before Tax	£-1,782	£-1,824	£-1,858	£-1,886	£-1,916	£-9,266
Profit After Tax	£-1,782	£-1,824	£-1,858	£-1,886	£-1,916	£-9,266
Change In Property Value	£225	£415	£530	£610	£431	£2,212
Net Return	£-1,557	£-1,409	£-1,327	£-1,276	£-1,484	£-7,054
Return From Rental Income (%)	-48%	-49%	-50%	-51%	-52%	-250%
Total Net Return (%)	-42%	-38%	-36%	-34%	-40%	-191%