	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,824	£1,851	£1,879	£1,926	£1,974	£9,455
Total Expenses	£3,405	£3,458	£3,502	£3,548	£3,596	£17,508
Profit Before Tax	£-1,581	£-1,606	£-1,622	£-1,622	£-1,621	£-8,053
Profit After Tax	£-1,581	£-1,606	£-1,622	£-1,622	£-1,621	£-8,053
Change In Property Value	£0	£760	£1,357	£1,805	£1,258	£5,180
Net Return	£-1,581	£-846	£-266	£183	£-364	£-2,873
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-65%
Total Net Return (%)	-13%	-7%	-2%	1%	-3%	-23%