	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£432	£438	£445	£456	£468	£2,239
Total Expenses	£2,285	£2,335	£2,377	£2,420	£2,464	£11,880
Profit Before Tax	£-1,853	£-1,897	£-1,932	£-1,964	£-1,996	£-9,640
Profit After Tax	£-1,853	£-1,897	£-1,932	£-1,964	£-1,996	£-9,640
Change In Property Value	£150	£306	£398	£418	£307	£1,578
Net Return	£-1,703	£-1,591	£-1,534	£-1,546	£-1,689	£-8,062
Return From Rental Income (%)	-57%	-58%	-59%	-60%	-61%	-297%
Total Net Return (%)	-52%	-49%	-47%	-48%	-52%	-248%