	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,376	£2,412	£2,448	£2,509	£2,572	£12,316
Total Expenses	£3,362	£3,416	£3,460	£3,508	£3,557	£17,304
Profit Before Tax	£-986	£-1,004	£-1,012	£-999	£-985	£-4,987
Profit After Tax	£-986	£-1,004	£-1,012	£-999	£-985	£-4,987
Change In Property Value	£1,223	£1,990	£2,290	£2,427	£2,144	£10,074
Net Return	£237	£985	£1,277	£1,428	£1,159	£5,086
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-43%
Total Net Return (%)	2%	9%	11%	12%	10%	44%