	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,164	£1,181	£1,199	£1,229	£1,260	£6,034
Total Expenses	£3,081	£3,133	£3,176	£3,221	£3,267	£15,878
Profit Before Tax	£-1,917	£-1,952	£-1,977	£-1,992	£-2,007	£-9,844
Profit After Tax	£-1,917	£-1,952	£-1,977	£-1,992	£-2,007	£-9,844
Change In Property Value	£0	£600	£1,071	£1,425	£993	£4,089
Net Return	£-1,917	£-1,352	£-906	£-567	£-1,014	£-5,756
Return From Rental Income (%)	-19%	-20%	-20%	-20%	-20%	-98%
Total Net Return (%)	-19%	-14%	-9%	-6%	-10%	-58%