	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,218	£6,374	£6,533	£31,288
Total Expenses	£7,462	£7,521	£7,571	£7,629	£7,687	£37,870
Profit Before Tax	£-1,426	£-1,395	£-1,353	£-1,255	£-1,154	£-6,582
Profit After Tax	£-1,426	£-1,395	£-1,353	£-1,255	£-1,154	£-6,582
Change In Property Value	£5,285	£8,596	£9,893	£10,486	£9,263	£43,523
Net Return	£3,859	£7,201	£8,540	£9,232	£8,109	£36,941
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	8%	16%	18%	20%	18%	80%