	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,260	£1,279	£1,298	£1,331	£1,364	£6,531
Total Expenses	£2,770	£2,821	£2,864	£2,909	£2,955	£14,320
Profit Before Tax	£-1,510	£-1,542	£-1,566	£-1,579	£-1,592	£-7,789
Profit After Tax	£-1,510	£-1,542	£-1,566	£-1,579	£-1,592	£-7,789
Change In Property Value	£600	£1,133	£1,304	£1,382	£1,099	£5,518
Net Return	£-910	£-409	£-262	£-197	£-493	£-2,271
Return From Rental Income (%)	-22%	-22%	-22%	-23%	-23%	-111%
Total Net Return (%)	-13%	-6%	-4%	-3%	-7%	-32%