	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,728	£1,754	£1,780	£1,825	£1,870	£8,957
Total Expenses	£2,945	£2,998	£3,041	£3,088	£3,135	£15,206
Profit Before Tax	£-1,217	£-1,244	£-1,261	£-1,263	£-1,264	£-6,249
Profit After Tax	£-1,217	£-1,244	£-1,261	£-1,263	£-1,264	£-6,249
Change In Property Value	£720	£1,360	£1,565	£1,659	£1,319	£6,622
Net Return	£-497	£116	£304	£396	£54	£373
Return From Rental Income (%)	-15%	-15%	-15%	-15%	-15%	-76%
Total Net Return (%)	-6%	1%	4%	5%	1%	5%