	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,816	£3,873	£3,931	£4,030	£4,130	£19,781
Total Expenses	£4,698	£4,754	£4,801	£4,852	£4,905	£24,010
Profit Before Tax	£-882	£-881	£-869	£-823	£-775	£-4,230
Profit After Tax	£-882	£-881	£-869	£-823	£-775	£-4,230
Change In Property Value	£1,800	£3,321	£4,242	£4,882	£3,450	£17,694
Net Return	£918	£2,440	£3,372	£4,059	£2,675	£13,464
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	4%	11%	15%	18%	12%	60%