	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£636	£646	£655	£672	£688	£3,297
Total Expenses	£2,385	£2,436	£2,478	£2,522	£2,566	£12,388
Profit Before Tax	£-1,749	£-1,791	£-1,823	£-1,850	£-1,878	£-9,091
Profit After Tax	£-1,749	£-1,791	£-1,823	£-1,850	£-1,878	£-9,091
Change In Property Value	£300	£567	£652	£691	£549	£2,759
Net Return	£-1,449	£-1,224	£-1,171	£-1,159	£-1,328	£-6,332
Return From Rental Income (%)	-44%	-45%	-46%	-46%	-47%	-227%
Total Net Return (%)	-36%	-31%	-29%	-29%	-33%	-158%