	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£456	£463	£470	£482	£494	£2,364
Total Expenses	£2,300	£2,350	£2,392	£2,435	£2,479	£11,957
Profit Before Tax	£-1,844	£-1,888	£-1,922	£-1,954	£-1,985	£-9,593
Profit After Tax	£-1,844	£-1,888	£-1,922	£-1,954	£-1,985	£-9,593
Change In Property Value	£158	£322	£419	£440	£323	£1,663
Net Return	£-1,686	£-1,565	£-1,503	£-1,514	£-1,662	£-7,930
Return From Rental Income (%)	-55%	-56%	-57%	-58%	-59%	-285%
Total Net Return (%)	-50%	-46%	-45%	-45%	-49%	-235%