	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,380	£1,401	£1,422	£1,457	£1,494	£7,153
Total Expenses	£3,103	£3,155	£3,198	£3,244	£3,290	£15,991
Profit Before Tax	£-1,723	£-1,755	£-1,777	£-1,787	£-1,796	£-8,838
Profit After Tax	£-1,723	£-1,755	£-1,777	£-1,787	£-1,796	£-8,838
Change In Property Value	£300	£909	£1,248	£1,461	£1,187	£5,105
Net Return	£-1,423	£-846	£-528	£-326	£-609	£-3,732
Return From Rental Income (%)	-17%	-18%	-18%	-18%	-18%	-88%
Total Net Return (%)	-14%	-8%	-5%	-3%	-6%	-37%