	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,404	£1,425	£1,446	£1,483	£1,520	£7,278
Total Expenses	£3,267	£3,319	£3,362	£3,407	£3,454	£16,808
Profit Before Tax	£-1,863	£-1,894	£-1,915	£-1,925	£-1,934	£-9,530
Profit After Tax	£-1,863	£-1,894	£-1,915	£-1,925	£-1,934	£-9,530
Change In Property Value	£350	£1,061	£1,456	£1,704	£1,385	£5,956
Net Return	£-1,513	£-833	£-459	£-221	£-549	£-3,574
Return From Rental Income (%)	-16%	-16%	-17%	-17%	-17%	-83%
Total Net Return (%)	-13%	-7%	-4%	-2%	-5%	-31%