	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£396	£402	£408	£418	£429	£2,053
Total Expenses	£2,361	£2,412	£2,454	£2,496	£2,540	£12,263
Profit Before Tax	£-1,965	£-2,010	£-2,046	£-2,078	£-2,111	£-10,211
Profit After Tax	£-1,965	£-2,010	£-2,046	£-2,078	£-2,111	£-10,211
Change In Property Value	£0	£200	£357	£475	£331	£1,363
Net Return	£-1,965	£-1,810	£-1,689	£-1,603	£-1,781	£-8,847
Return From Rental Income (%)	-49%	-50%	-51%	-52%	-53%	-255%
Total Net Return (%)	-49%	-45%	-42%	-40%	-45%	-221%