	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£180	£183	£185	£190	£195	£933
Total Expenses	£2,115	£2,165	£2,206	£2,248	£2,291	£11,025
Profit Before Tax	£-1,935	£-1,982	£-2,021	£-2,058	£-2,097	£-10,092
Profit After Tax	£-1,935	£-1,982	£-2,021	£-2,058	£-2,097	£-10,092
Change In Property Value	£0	£60	£107	£143	£99	£409
Net Return	£-1,934	£-1,922	£-1,914	£-1,916	£-1,997	£-9,683
Return From Rental Income (%)	-102%	-104%	-106%	-108%	-110%	-531%
Total Net Return (%)	-102%	-101%	-101%	-101%	-105%	-510%