	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£204	£207	£210	£215	£221	£1,057
Total Expenses	£2,297	£2,347	£2,389	£2,431	£2,474	£11,939
Profit Before Tax	£-2,093	£-2,140	£-2,179	£-2,216	£-2,253	£-10,881
Profit After Tax	£-2,093	£-2,140	£-2,179	£-2,216	£-2,253	£-10,881
Change In Property Value	£172	£351	£456	£479	£352	£1,810
Net Return	£-1,921	£-1,789	£-1,722	£-1,737	£-1,901	£-9,071
Return From Rental Income (%)	-58%	-60%	-61%	-62%	-63%	-304%
Total Net Return (%)	-54%	-50%	-48%	-49%	-53%	-253%