	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,068	£1,084	£1,111	£1,139	£1,173	£5,575
Total Expenses	£3,049	£3,097	£3,142	£3,189	£3,235	£15,712
Profit Before Tax	£-1,981	£-2,013	£-2,031	£-2,050	£-2,062	£-10,137
Profit After Tax	£-1,981	£-2,013	£-2,031	£-2,050	£-2,062	£-10,137
Change In Property Value	£0	£0	£475	£848	£1,128	£2,452
Net Return	£-1,981	£-2,012	£-1,556	£-1,202	£-934	£-7,685
Return From Rental Income (%)	-24%	-25%	-25%	-25%	-25%	-125%
Total Net Return (%)	-24%	-25%	-19%	-15%	-11%	-95%