	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£624	£633	£643	£659	£675	£3,235
Total Expenses	£2,477	£2,528	£2,570	£2,614	£2,658	£12,848
Profit Before Tax	£-1,853	£-1,895	£-1,927	£-1,955	£-1,983	£-9,613
Profit After Tax	£-1,853	£-1,895	£-1,927	£-1,955	£-1,983	£-9,613
Change In Property Value	£258	£526	£684	£718	£528	£2,715
Net Return	£-1,595	£-1,369	£-1,243	£-1,236	£-1,455	£-6,898
Return From Rental Income (%)	-38%	-39%	-40%	-40%	-41%	-197%
Total Net Return (%)	-33%	-28%	-26%	-25%	-30%	-142%