	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,356	£1,383	£1,411	£1,446	£1,482	£7,078
Total Expenses	£2,618	£2,671	£2,715	£2,760	£2,806	£13,570
Profit Before Tax	£-1,262	£-1,288	£-1,304	£-1,314	£-1,324	£-6,492
Profit After Tax	£-1,262	£-1,288	£-1,304	£-1,314	£-1,324	£-6,492
Change In Property Value	£450	£773	£973	£1,032	£911	£4,139
Net Return	£-812	£-515	£-331	£-282	£-413	£-2,353
Return From Rental Income (%)	-21%	-22%	-22%	-22%	-22%	-109%
Total Net Return (%)	-14%	-9%	-6%	-5%	-7%	-40%