	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,560	£1,591	£1,623	£1,664	£1,705	£8,143
Total Expenses	£3,411	£3,464	£3,508	£3,554	£3,601	£17,538
Profit Before Tax	£-1,851	£-1,873	£-1,885	£-1,890	£-1,896	£-9,395
Profit After Tax	£-1,851	£-1,873	£-1,885	£-1,890	£-1,896	£-9,395
Change In Property Value	£1,170	£2,009	£2,531	£2,683	£2,370	£10,761
Net Return	£-681	£136	£646	£792	£474	£1,367
Return From Rental Income (%)	-13%	-14%	-14%	-14%	-14%	-68%
Total Net Return (%)	-5%	1%	5%	6%	3%	10%