	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,364	£2,399	£2,435	£2,496	£2,559	£12,254
Total Expenses	£3,443	£3,497	£3,541	£3,589	£3,638	£17,708
Profit Before Tax	£-1,079	£-1,097	£-1,106	£-1,093	£-1,079	£-5,454
Profit After Tax	£-1,079	£-1,097	£-1,106	£-1,093	£-1,079	£-5,454
Change In Property Value	£1,125	£2,124	£2,445	£2,592	£2,060	£10,346
Net Return	£46	£1,027	£1,339	£1,499	£981	£4,893
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	0%	8%	11%	12%	8%	40%