	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,808	£2,864	£2,921	£2,994	£3,069	£14,657
Total Expenses	£4,050	£4,106	£4,153	£4,202	£4,252	£20,763
Profit Before Tax	£-1,242	£-1,242	£-1,231	£-1,207	£-1,183	£-6,106
Profit After Tax	£-1,242	£-1,242	£-1,231	£-1,207	£-1,183	£-6,106
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£408	£1,591	£2,338	£2,576	£2,159	£9,071
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-32%
Total Net Return (%)	2%	8%	12%	13%	11%	47%