	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£216	£219	£223	£228	£234	£1,120
Total Expenses	£2,308	£2,358	£2,400	£2,442	£2,485	£11,993
Profit Before Tax	£-2,092	£-2,139	£-2,177	£-2,214	£-2,251	£-10,873
Profit After Tax	£-2,092	£-2,139	£-2,177	£-2,214	£-2,251	£-10,873
Change In Property Value	£178	£363	£472	£496	£364	£1,873
Net Return	£-1,914	£-1,776	£-1,705	£-1,718	£-1,887	£-9,000
Return From Rental Income (%)	-57%	-58%	-59%	-60%	-61%	-296%
Total Net Return (%)	-52%	-48%	-46%	-47%	-51%	-245%