	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,332	£1,352	£1,372	£1,407	£1,442	£6,905
Total Expenses	£3,259	£3,311	£3,354	£3,400	£3,446	£16,770
Profit Before Tax	£-1,927	£-1,959	£-1,982	£-1,993	£-2,004	£-9,866
Profit After Tax	£-1,927	£-1,959	£-1,982	£-1,993	£-2,004	£-9,866
Change In Property Value	£0	£700	£1,250	£1,663	£1,158	£4,771
Net Return	£-1,927	£-1,259	£-733	£-330	£-846	£-5,095
Return From Rental Income (%)	-17%	-17%	-17%	-17%	-17%	-86%
Total Net Return (%)	-17%	-11%	-6%	-3%	-7%	-44%