	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,824	£1,851	£1,879	£1,926	£1,974	£9,455
Total Expenses	£3,115	£3,168	£3,212	£3,259	£3,306	£16,060
Profit Before Tax	£-1,291	£-1,317	£-1,333	£-1,332	£-1,332	£-6,605
Profit After Tax	£-1,291	£-1,317	£-1,333	£-1,332	£-1,332	£-6,605
Change In Property Value	£725	£1,338	£1,708	£1,966	£1,389	£7,127
Net Return	£-566	£21	£376	£634	£58	£522
Return From Rental Income (%)	-13%	-14%	-14%	-14%	-14%	-68%
Total Net Return (%)	-6%	0%	4%	7%	1%	5%