	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£588	£597	£606	£621	£636	£3,048
Total Expenses	£2,455	£2,505	£2,547	£2,591	£2,635	£12,733
Profit Before Tax	£-1,867	£-1,909	£-1,942	£-1,970	£-1,998	£-9,685
Profit After Tax	£-1,867	£-1,909	£-1,942	£-1,970	£-1,998	£-9,685
Change In Property Value	£246	£502	£652	£685	£503	£2,589
Net Return	£-1,621	£-1,407	£-1,289	£-1,285	£-1,495	£-7,096
Return From Rental Income (%)	-40%	-41%	-41%	-42%	-43%	-207%
Total Net Return (%)	-35%	-30%	-27%	-27%	-32%	-151%