	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,320	£1,340	£1,360	£1,394	£1,429	£6,842
Total Expenses	£3,417	£3,469	£3,512	£3,558	£3,604	£17,560
Profit Before Tax	£-2,097	£-2,130	£-2,152	£-2,164	£-2,175	£-10,718
Profit After Tax	£-2,097	£-2,130	£-2,152	£-2,164	£-2,175	£-10,718
Change In Property Value	£0	£799	£1,426	£1,898	£1,322	£5,446
Net Return	£-2,097	£-1,331	£-726	£-266	£-853	£-5,272
Return From Rental Income (%)	-16%	-16%	-17%	-17%	-17%	-83%
Total Net Return (%)	-16%	-10%	-6%	-2%	-7%	-41%