	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£156	£158	£161	£165	£169	£809
Total Expenses	£2,231	£2,281	£2,323	£2,365	£2,408	£11,608
Profit Before Tax	£-2,075	£-2,123	£-2,162	£-2,200	£-2,239	£-10,799
Profit After Tax	£-2,075	£-2,123	£-2,162	£-2,200	£-2,239	£-10,799
Change In Property Value	£134	£273	£355	£373	£274	£1,410
Net Return	£-1,941	£-1,850	£-1,807	£-1,827	£-1,965	£-9,389
Return From Rental Income (%)	-69%	-71%	-72%	-73%	-74%	-359%
Total Net Return (%)	-64%	-61%	-60%	-61%	-65%	-312%