	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,580	£2,619	£2,658	£2,724	£2,793	£13,374
Total Expenses	£5,443	£5,497	£5,542	£5,591	£5,640	£27,713
Profit Before Tax	£-2,863	£-2,878	£-2,884	£-2,866	£-2,848	£-14,340
Profit After Tax	£-2,863	£-2,878	£-2,884	£-2,866	£-2,848	£-14,340
Change In Property Value	£1	£1,980	£3,534	£4,703	£3,277	£13,495
Net Return	£-2,862	£-898	£650	£1,837	£429	£-845
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-9%	-3%	2%	6%	1%	-3%