	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,068	£1,084	£1,100	£1,128	£1,156	£5,536
Total Expenses	£2,871	£2,923	£2,965	£3,010	£3,055	£14,824
Profit Before Tax	£-1,803	£-1,839	£-1,865	£-1,882	£-1,899	£-9,288
Profit After Tax	£-1,803	£-1,839	£-1,865	£-1,882	£-1,899	£-9,288
Change In Property Value	£0	£475	£848	£1,128	£786	£3,237
Net Return	£-1,803	£-1,364	£-1,017	£-754	£-1,113	£-6,050
Return From Rental Income (%)	-22%	-23%	-23%	-23%	-23%	-114%
Total Net Return (%)	-22%	-17%	-13%	-9%	-14%	-74%