	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,856	£2,899	£2,942	£3,016	£3,091	£14,804
Total Expenses	£4,377	£4,431	£4,477	£4,526	£4,576	£22,387
Profit Before Tax	£-1,521	£-1,532	£-1,534	£-1,510	£-1,485	£-7,582
Profit After Tax	£-1,521	£-1,532	£-1,534	£-1,510	£-1,485	£-7,582
Change In Property Value	£1	£1,300	£2,321	£3,088	£2,151	£8,860
Net Return	£-1,520	£-232	£786	£1,578	£667	£1,278
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-37%
Total Net Return (%)	-7%	-1%	4%	8%	3%	6%