	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£444	£451	£457	£469	£481	£2,302
Total Expenses	£2,556	£2,607	£2,648	£2,691	£2,735	£13,237
Profit Before Tax	£-2,112	£-2,156	£-2,191	£-2,222	£-2,255	£-10,936
Profit After Tax	£-2,112	£-2,156	£-2,191	£-2,222	£-2,255	£-10,936
Change In Property Value	£318	£649	£843	£886	£651	£3,346
Net Return	£-1,794	£-1,507	£-1,348	£-1,337	£-1,604	£-7,589
Return From Rental Income (%)	-37%	-37%	-38%	-39%	-39%	-190%
Total Net Return (%)	-31%	-26%	-23%	-23%	-28%	-132%