	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£96	£97	£99	£101	£104	£498
Total Expenses	£2,138	£2,188	£2,230	£2,272	£2,315	£11,143
Profit Before Tax	£-2,042	£-2,091	£-2,131	£-2,170	£-2,211	£-10,645
Profit After Tax	£-2,042	£-2,091	£-2,131	£-2,170	£-2,211	£-10,645
Change In Property Value	£80	£163	£212	£223	£164	£842
Net Return	£-1,962	£-1,928	£-1,919	£-1,948	£-2,047	£-9,803
Return From Rental Income (%)	-93%	-95%	-97%	-99%	-100%	-484%
Total Net Return (%)	-89%	-88%	-87%	-89%	-93%	-446%