	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£480	£487	£495	£507	£520	£2,488
Total Expenses	£2,321	£2,372	£2,414	£2,457	£2,501	£12,066
Profit Before Tax	£-1,841	£-1,885	£-1,919	£-1,950	£-1,981	£-9,577
Profit After Tax	£-1,841	£-1,885	£-1,919	£-1,950	£-1,981	£-9,577
Change In Property Value	£170	£347	£451	£473	£348	£1,789
Net Return	£-1,671	£-1,538	£-1,469	£-1,477	£-1,633	£-7,788
Return From Rental Income (%)	-52%	-53%	-54%	-55%	-56%	-270%
Total Net Return (%)	-47%	-43%	-41%	-42%	-46%	-219%