	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,596	£1,628	£1,660	£1,702	£1,745	£8,331
Total Expenses	£3,028	£3,082	£3,126	£3,172	£3,219	£15,626
Profit Before Tax	£-1,432	£-1,454	£-1,465	£-1,470	£-1,474	£-7,295
Profit After Tax	£-1,432	£-1,454	£-1,465	£-1,470	£-1,474	£-7,295
Change In Property Value	£810	£1,391	£1,752	£1,857	£1,640	£7,450
Net Return	£-622	£-63	£287	£387	£166	£155
Return From Rental Income (%)	-14%	-15%	-15%	-15%	-15%	-74%
Total Net Return (%)	-6%	-1%	3%	4%	2%	2%