	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,164	£1,187	£1,211	£1,241	£1,272	£6,076
Total Expenses	£3,049	£3,102	£3,145	£3,190	£3,236	£15,722
Profit Before Tax	£-1,885	£-1,915	£-1,934	£-1,949	£-1,963	£-9,646
Profit After Tax	£-1,885	£-1,915	£-1,934	£-1,949	£-1,963	£-9,646
Change In Property Value	£870	£1,494	£1,882	£1,995	£1,762	£8,002
Net Return	£-1,015	£-421	£-52	£46	£-201	£-1,644
Return From Rental Income (%)	-18%	-18%	-18%	-18%	-19%	-91%
Total Net Return (%)	-10%	-4%	0%	0%	-2%	-16%