	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£864	£881	£899	£921	£944	£4,510
Total Expenses	£2,730	£2,782	£2,824	£2,868	£2,913	£14,118
Profit Before Tax	£-1,866	£-1,900	£-1,925	£-1,947	£-1,969	£-9,608
Profit After Tax	£-1,866	£-1,900	£-1,925	£-1,947	£-1,969	£-9,608
Change In Property Value	£600	£1,030	£1,298	£1,376	£1,215	£5,519
Net Return	£-1,266	£-870	£-628	£-571	£-754	£-4,089
Return From Rental Income (%)	-25%	-25%	-25%	-26%	-26%	-126%
Total Net Return (%)	-17%	-11%	-8%	-8%	-10%	-54%