	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£864	£881	£903	£926	£949	£4,524
Total Expenses	£2,880	£2,928	£2,973	£3,019	£3,064	£14,863
Profit Before Tax	£-2,016	£-2,046	£-2,069	£-2,093	£-2,115	£-10,340
Profit After Tax	£-2,016	£-2,046	£-2,069	£-2,093	£-2,115	£-10,340
Change In Property Value	£600	£618	£1,061	£1,337	£1,417	£5,033
Net Return	£-1,416	£-1,428	£-1,009	£-756	£-698	£-5,307
Return From Rental Income (%)	-27%	-27%	-27%	-28%	-28%	-136%
Total Net Return (%)	-19%	-19%	-13%	-10%	-9%	-70%