	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£240	£244	£247	£253	£260	£1,244
Total Expenses	£2,343	£2,393	£2,434	£2,477	£2,520	£12,166
Profit Before Tax	£-2,103	£-2,149	£-2,187	£-2,223	£-2,260	£-10,922
Profit After Tax	£-2,103	£-2,149	£-2,187	£-2,223	£-2,260	£-10,922
Change In Property Value	£198	£404	£525	£551	£405	£2,084
Net Return	£-1,905	£-1,745	£-1,662	£-1,672	£-1,855	£-8,839
Return From Rental Income (%)	-53%	-54%	-55%	-56%	-57%	-275%
Total Net Return (%)	-48%	-44%	-42%	-42%	-47%	-223%