	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£216	£219	£223	£228	£234	£1,120
Total Expenses	£2,269	£2,320	£2,361	£2,403	£2,447	£11,800
Profit Before Tax	£-2,053	£-2,100	£-2,138	£-2,175	£-2,213	£-10,680
Profit After Tax	£-2,053	£-2,100	£-2,138	£-2,175	£-2,213	£-10,680
Change In Property Value	£154	£314	£408	£429	£315	£1,621
Net Return	£-1,899	£-1,786	£-1,730	£-1,746	£-1,898	£-9,060
Return From Rental Income (%)	-62%	-63%	-65%	-66%	-67%	-323%
Total Net Return (%)	-57%	-54%	-52%	-53%	-57%	-274%