	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,368	£7,479	£7,591	£7,780	£7,975	£38,193
Total Expenses	£8,126	£8,187	£8,239	£8,300	£8,362	£41,215
Profit Before Tax	£-758	£-709	£-649	£-520	£-387	£-3,022
Profit After Tax	£-758	£-709	£-649	£-520	£-387	£-3,022
Change In Property Value	£2	£3,350	£5,980	£7,957	£5,544	£22,833
Net Return	£-756	£2,641	£5,331	£7,438	£5,156	£19,810
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%