	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£456	£463	£470	£482	£494	£2,364
Total Expenses	£2,348	£2,399	£2,440	£2,483	£2,527	£12,198
Profit Before Tax	£-1,892	£-1,936	£-1,971	£-2,002	£-2,034	£-9,834
Profit After Tax	£-1,892	£-1,936	£-1,971	£-2,002	£-2,034	£-9,834
Change In Property Value	£188	£384	£499	£524	£385	£1,978
Net Return	£-1,704	£-1,552	£-1,472	£-1,478	£-1,649	£-7,856
Return From Rental Income (%)	-50%	-51%	-52%	-52%	-53%	-257%
Total Net Return (%)	-45%	-41%	-39%	-39%	-43%	-206%