	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£288	£292	£297	£304	£312	£1,493
Total Expenses	£2,190	£2,240	£2,282	£2,324	£2,368	£11,403
Profit Before Tax	£-1,902	£-1,948	£-1,985	£-2,020	£-2,056	£-9,910
Profit After Tax	£-1,902	£-1,948	£-1,985	£-2,020	£-2,056	£-9,910
Change In Property Value	£0	£100	£179	£238	£165	£682
Net Return	£-1,902	£-1,848	£-1,806	£-1,782	£-1,890	£-9,229
Return From Rental Income (%)	-76%	-78%	-79%	-81%	-82%	-396%
Total Net Return (%)	-76%	-74%	-72%	-71%	-76%	-369%