	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£8,383	£8,444	£8,497	£8,558	£8,620	£42,503
Profit Before Tax	£-859	£-807	£-745	£-613	£-477	£-3,501
Profit After Tax	£-859	£-807	£-745	£-613	£-477	£-3,501
Change In Property Value	£1,750	£5,303	£7,282	£8,520	£6,925	£29,780
Net Return	£891	£4,495	£6,537	£7,907	£6,448	£26,278
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	2%	8%	12%	15%	12%	49%