	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,644	£1,669	£1,694	£1,736	£1,779	£8,522
Total Expenses	£3,484	£3,536	£3,580	£3,626	£3,673	£17,897
Profit Before Tax	£-1,840	£-1,867	£-1,886	£-1,890	£-1,893	£-9,376
Profit After Tax	£-1,840	£-1,867	£-1,886	£-1,890	£-1,893	£-9,376
Change In Property Value	£615	£1,457	£1,938	£2,250	£1,654	£7,914
Net Return	£-1,225	£-411	£52	£361	£-239	£-1,461
Return From Rental Income (%)	-14%	-14%	-14%	-14%	-14%	-70%
Total Net Return (%)	-9%	-3%	0%	3%	-2%	-11%