	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,656	£1,681	£1,706	£1,749	£1,792	£8,584
Total Expenses	£2,970	£3,022	£3,066	£3,112	£3,159	£15,330
Profit Before Tax	£-1,314	£-1,342	£-1,360	£-1,363	£-1,367	£-6,746
Profit After Tax	£-1,314	£-1,342	£-1,360	£-1,363	£-1,367	£-6,746
Change In Property Value	£750	£1,416	£1,630	£1,728	£1,374	£6,898
Net Return	£-564	£75	£270	£364	£7	£152
Return From Rental Income (%)	-15%	-16%	-16%	-16%	-16%	-79%
Total Net Return (%)	-7%	1%	3%	4%	0%	2%