	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,572	£1,596	£1,620	£1,660	£1,702	£8,149
Total Expenses	£3,283	£3,336	£3,379	£3,425	£3,472	£16,895
Profit Before Tax	£-1,711	£-1,740	£-1,760	£-1,765	£-1,770	£-8,746
Profit After Tax	£-1,711	£-1,740	£-1,760	£-1,765	£-1,770	£-8,746
Change In Property Value	£0	£700	£1,250	£1,663	£1,158	£4,771
Net Return	£-1,711	£-1,040	£-510	£-102	£-612	£-3,975
Return From Rental Income (%)	-15%	-15%	-15%	-15%	-15%	-76%
Total Net Return (%)	-15%	-9%	-4%	-1%	-5%	-35%