	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£648	£658	£668	£684	£701	£3,359
Total Expenses	£2,515	£2,566	£2,608	£2,652	£2,696	£13,037
Profit Before Tax	£-1,867	£-1,909	£-1,941	£-1,967	£-1,995	£-9,678
Profit After Tax	£-1,867	£-1,909	£-1,941	£-1,967	£-1,995	£-9,678
Change In Property Value	£0	£280	£500	£665	£463	£1,908
Net Return	£-1,867	£-1,628	£-1,441	£-1,302	£-1,531	£-7,770
Return From Rental Income (%)	-36%	-37%	-37%	-38%	-38%	-186%
Total Net Return (%)	-36%	-31%	-28%	-25%	-29%	-149%