	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£156	£158	£161	£165	£169	£809
Total Expenses	£2,112	£2,162	£2,204	£2,246	£2,289	£11,013
Profit Before Tax	£-1,956	£-2,004	£-2,043	£-2,081	£-2,120	£-10,204
Profit After Tax	£-1,956	£-2,004	£-2,043	£-2,081	£-2,120	£-10,204
Change In Property Value	£105	£171	£197	£208	£184	£865
Net Return	£-1,851	£-1,833	£-1,846	£-1,873	£-1,936	£-9,339
Return From Rental Income (%)	-103%	-105%	-108%	-110%	-112%	-537%
Total Net Return (%)	-97%	-96%	-97%	-99%	-102%	-492%