	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£876	£889	£902	£925	£948	£4,541
Total Expenses	£2,731	£2,782	£2,825	£2,869	£2,914	£14,121
Profit Before Tax	£-1,855	£-1,893	£-1,922	£-1,944	£-1,966	£-9,580
Profit After Tax	£-1,855	£-1,893	£-1,922	£-1,944	£-1,966	£-9,580
Change In Property Value	£0	£400	£714	£950	£662	£2,726
Net Return	£-1,855	£-1,493	£-1,208	£-994	£-1,304	£-6,854
Return From Rental Income (%)	-27%	-27%	-27%	-28%	-28%	-137%
Total Net Return (%)	-26%	-21%	-17%	-14%	-19%	-98%