	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£228	£231	£235	£241	£247	£1,182
Total Expenses	£2,152	£2,202	£2,243	£2,286	£2,329	£11,211
Profit Before Tax	£-1,924	£-1,970	£-2,008	£-2,045	£-2,082	£-10,029
Profit After Tax	£-1,924	£-1,970	£-2,008	£-2,045	£-2,082	£-10,029
Change In Property Value	£0	£80	£143	£190	£132	£545
Net Return	£-1,923	£-1,890	£-1,865	£-1,855	£-1,950	£-9,484
Return From Rental Income (%)	-87%	-90%	-91%	-93%	-95%	-456%
Total Net Return (%)	-87%	-86%	-85%	-84%	-89%	-431%