	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£348	£353	£359	£367	£377	£1,804
Total Expenses	£2,228	£2,278	£2,320	£2,363	£2,406	£11,595
Profit Before Tax	£-1,880	£-1,925	£-1,961	£-1,995	£-2,030	£-9,791
Profit After Tax	£-1,880	£-1,925	£-1,961	£-1,995	£-2,030	£-9,791
Change In Property Value	£0	£120	£214	£285	£199	£818
Net Return	£-1,880	£-1,805	£-1,747	£-1,710	£-1,831	£-8,973
Return From Rental Income (%)	-67%	-69%	-70%	-71%	-72%	-350%
Total Net Return (%)	-67%	-64%	-62%	-61%	-65%	-320%