	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£612	£621	£630	£646	£662	£3,172
Total Expenses	£2,766	£2,817	£2,859	£2,902	£2,946	£14,290
Profit Before Tax	£-2,154	£-2,196	£-2,228	£-2,256	£-2,284	£-11,117
Profit After Tax	£-2,154	£-2,196	£-2,228	£-2,256	£-2,284	£-11,117
Change In Property Value	£438	£894	£1,162	£1,220	£896	£4,609
Net Return	£-1,716	£-1,302	£-1,067	£-1,036	£-1,387	£-6,508
Return From Rental Income (%)	-28%	-29%	-29%	-30%	-30%	-147%
Total Net Return (%)	-23%	-17%	-14%	-14%	-18%	-86%