	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,280	£2,326	£2,372	£2,431	£2,492	£11,901
Total Expenses	£3,354	£3,409	£3,454	£3,502	£3,551	£17,270
Profit Before Tax	£-1,074	£-1,083	£-1,082	£-1,071	£-1,059	£-5,369
Profit After Tax	£-1,074	£-1,083	£-1,082	£-1,071	£-1,059	£-5,369
Change In Property Value	£1,050	£1,803	£2,271	£2,407	£2,127	£9,658
Net Return	£-24	£719	£1,189	£1,337	£1,068	£4,289
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-8%	-43%
Total Net Return (%)	0%	6%	9%	11%	9%	34%