	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£132	£134	£136	£139	£143	£684
Total Expenses	£2,171	£2,221	£2,262	£2,304	£2,347	£11,306
Profit Before Tax	£-2,039	£-2,087	£-2,126	£-2,165	£-2,205	£-10,622
Profit After Tax	£-2,039	£-2,087	£-2,126	£-2,165	£-2,205	£-10,622
Change In Property Value	£98	£200	£260	£273	£201	£1,031
Net Return	£-1,941	£-1,887	£-1,866	£-1,892	£-2,004	£-9,591
Return From Rental Income (%)	-83%	-84%	-86%	-88%	-89%	-430%
Total Net Return (%)	-79%	-76%	-76%	-77%	-81%	-388%