	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£324	£329	£334	£342	£351	£1,679
Total Expenses	£2,290	£2,340	£2,382	£2,424	£2,468	£11,904
Profit Before Tax	£-1,966	£-2,011	£-2,048	£-2,082	£-2,117	£-10,225
Profit After Tax	£-1,966	£-2,011	£-2,048	£-2,082	£-2,117	£-10,225
Change In Property Value	£80	£242	£333	£389	£317	£1,361
Net Return	£-1,886	£-1,769	£-1,715	£-1,693	£-1,801	£-8,863
Return From Rental Income (%)	-58%	-59%	-60%	-61%	-62%	-301%
Total Net Return (%)	-55%	-52%	-50%	-50%	-53%	-261%