	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,884	£1,912	£1,960	£2,009	£2,069	£9,835
Total Expenses	£3,379	£3,427	£3,475	£3,524	£3,573	£17,378
Profit Before Tax	£-1,495	£-1,515	£-1,515	£-1,515	£-1,503	£-7,543
Profit After Tax	£-1,495	£-1,515	£-1,515	£-1,515	£-1,503	£-7,543
Change In Property Value	£750	£769	£1,418	£1,812	£2,085	£6,834
Net Return	£-745	£-746	£-97	£297	£582	£-710
Return From Rental Income (%)	-15%	-15%	-15%	-15%	-15%	-75%
Total Net Return (%)	-7%	-7%	-1%	3%	6%	-7%