	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,320	£1,340	£1,360	£1,394	£1,429	£6,842
Total Expenses	£2,776	£2,827	£2,870	£2,916	£2,962	£14,351
Profit Before Tax	£-1,456	£-1,488	£-1,511	£-1,522	£-1,533	£-7,509
Profit After Tax	£-1,456	£-1,488	£-1,511	£-1,522	£-1,533	£-7,509
Change In Property Value	£700	£1,139	£1,310	£1,389	£1,227	£5,765
Net Return	£-755	£-349	£-200	£-133	£-306	£-1,744
Return From Rental Income (%)	-21%	-21%	-22%	-22%	-22%	-107%
Total Net Return (%)	-11%	-5%	-3%	-2%	-4%	-25%