	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£156	£158	£161	£165	£169	£809
Total Expenses	£2,228	£2,278	£2,319	£2,362	£2,405	£11,592
Profit Before Tax	£-2,072	£-2,120	£-2,159	£-2,197	£-2,236	£-10,783
Profit After Tax	£-2,072	£-2,120	£-2,159	£-2,197	£-2,236	£-10,783
Change In Property Value	£132	£269	£350	£368	£270	£1,389
Net Return	£-1,940	£-1,851	£-1,809	£-1,829	£-1,966	£-9,394
Return From Rental Income (%)	-70%	-71%	-72%	-74%	-75%	-362%
Total Net Return (%)	-65%	-62%	-61%	-61%	-66%	-315%