	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,040	£2,071	£2,102	£2,154	£2,208	£10,575
Total Expenses	£4,939	£4,992	£5,036	£5,083	£5,131	£25,181
Profit Before Tax	£-2,899	£-2,921	£-2,934	£-2,929	£-2,923	£-14,607
Profit After Tax	£-2,899	£-2,921	£-2,934	£-2,929	£-2,923	£-14,607
Change In Property Value	£1,700	£3,468	£4,508	£4,734	£3,479	£17,890
Net Return	£-1,199	£547	£1,574	£1,805	£556	£3,283
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-5%	2%	6%	7%	2%	12%