	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£996	£1,011	£1,026	£1,052	£1,078	£5,163
Total Expenses	£2,743	£2,795	£2,837	£2,882	£2,927	£14,183
Profit Before Tax	£-1,747	£-1,784	£-1,811	£-1,830	£-1,849	£-9,020
Profit After Tax	£-1,747	£-1,784	£-1,811	£-1,830	£-1,849	£-9,020
Change In Property Value	£200	£606	£832	£974	£791	£3,403
Net Return	£-1,547	£-1,178	£-979	£-856	£-1,057	£-5,617
Return From Rental Income (%)	-25%	-25%	-26%	-26%	-26%	-129%
Total Net Return (%)	-22%	-17%	-14%	-12%	-15%	-80%