	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,368	£1,389	£1,409	£1,445	£1,481	£7,091
Total Expenses	£3,392	£3,444	£3,487	£3,532	£3,578	£17,433
Profit Before Tax	£-2,024	£-2,055	£-2,077	£-2,088	£-2,098	£-10,341
Profit After Tax	£-2,024	£-2,055	£-2,077	£-2,088	£-2,098	£-10,341
Change In Property Value	£0	£780	£1,392	£1,853	£1,291	£5,316
Net Return	£-2,023	£-1,275	£-685	£-235	£-807	£-5,025
Return From Rental Income (%)	-16%	-16%	-16%	-16%	-17%	-81%
Total Net Return (%)	-16%	-10%	-5%	-2%	-6%	-40%