	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,544	£5,655	£5,768	£5,912	£6,060	£28,939
Total Expenses	£6,705	£6,766	£6,818	£6,875	£6,932	£34,096
Profit Before Tax	£-1,161	£-1,111	£-1,050	£-962	£-872	£-5,157
Profit After Tax	£-1,161	£-1,111	£-1,050	£-962	£-872	£-5,157
Change In Property Value	£3,870	£6,644	£8,371	£8,873	£7,838	£35,595
Net Return	£2,709	£5,532	£7,320	£7,911	£6,966	£30,438
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	6%	13%	17%	18%	16%	70%