	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£408	£414	£420	£431	£442	£2,115
Total Expenses	£2,443	£2,494	£2,535	£2,578	£2,622	£12,672
Profit Before Tax	£-2,035	£-2,079	£-2,115	£-2,147	£-2,180	£-10,557
Profit After Tax	£-2,035	£-2,079	£-2,115	£-2,147	£-2,180	£-10,557
Change In Property Value	£125	£379	£520	£609	£495	£2,127
Net Return	£-1,910	£-1,701	£-1,595	£-1,539	£-1,686	£-8,430
Return From Rental Income (%)	-43%	-44%	-45%	-45%	-46%	-222%
Total Net Return (%)	-40%	-36%	-34%	-32%	-35%	-177%