	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,896	£1,924	£1,953	£2,002	£2,052	£9,828
Total Expenses	£2,994	£3,047	£3,091	£3,137	£3,185	£15,454
Profit Before Tax	£-1,098	£-1,122	£-1,137	£-1,135	£-1,133	£-5,626
Profit After Tax	£-1,098	£-1,122	£-1,137	£-1,135	£-1,133	£-5,626
Change In Property Value	£750	£1,416	£1,630	£1,728	£1,374	£6,898
Net Return	£-348	£294	£493	£592	£241	£1,272
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-66%
Total Net Return (%)	-4%	3%	6%	7%	3%	15%