	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,480	£3,532	£3,585	£3,675	£3,767	£18,039
Total Expenses	£5,083	£5,138	£5,184	£5,235	£5,287	£25,928
Profit Before Tax	£-1,603	£-1,606	£-1,599	£-1,560	£-1,520	£-7,889
Profit After Tax	£-1,603	£-1,606	£-1,599	£-1,560	£-1,520	£-7,889
Change In Property Value	£850	£2,576	£3,537	£4,138	£3,364	£14,464
Net Return	£-753	£970	£1,938	£2,578	£1,843	£6,576
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	4%	7%	10%	7%	25%