	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,429	£6,589	£6,754	£32,346
Total Expenses	£6,807	£6,866	£6,917	£6,975	£7,034	£34,598
Profit Before Tax	£-567	£-533	£-488	£-385	£-280	£-2,252
Profit After Tax	£-567	£-533	£-488	£-385	£-280	£-2,252
Change In Property Value	£1	£2,600	£4,641	£6,176	£4,303	£17,721
Net Return	£-565	£2,068	£4,153	£5,791	£4,023	£15,469
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%