	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,328	£2,375	£2,422	£2,483	£2,545	£12,152
Total Expenses	£3,761	£3,816	£3,862	£3,909	£3,958	£19,306
Profit Before Tax	£-1,433	£-1,441	£-1,439	£-1,427	£-1,414	£-7,154
Profit After Tax	£-1,433	£-1,441	£-1,439	£-1,427	£-1,414	£-7,154
Change In Property Value	£1,425	£2,446	£3,082	£3,267	£2,886	£13,107
Net Return	£-8	£1,005	£1,643	£1,840	£1,472	£5,953
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-8%	-43%
Total Net Return (%)	0%	6%	10%	11%	9%	36%