	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,800	£1,827	£1,854	£1,901	£1,948	£9,330
Total Expenses	£4,593	£4,646	£4,690	£4,736	£4,783	£23,448
Profit Before Tax	£-2,793	£-2,819	£-2,835	£-2,835	£-2,835	£-14,118
Profit After Tax	£-2,793	£-2,819	£-2,835	£-2,835	£-2,835	£-14,118
Change In Property Value	£1,500	£3,060	£3,978	£4,177	£3,070	£15,785
Net Return	£-1,293	£241	£1,143	£1,342	£235	£1,667
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-60%
Total Net Return (%)	-6%	1%	5%	6%	1%	7%