	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,180	£3,244	£3,308	£3,391	£3,476	£16,599
Total Expenses	£4,248	£4,305	£4,352	£4,402	£4,453	£21,761
Profit Before Tax	£-1,068	£-1,061	£-1,044	£-1,011	£-977	£-5,162
Profit After Tax	£-1,068	£-1,061	£-1,044	£-1,011	£-977	£-5,162
Change In Property Value	£1,800	£3,090	£3,893	£4,127	£3,645	£16,555
Net Return	£732	£2,029	£2,849	£3,116	£2,668	£11,393
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	4%	10%	14%	15%	13%	55%