	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,672	£3,745	£3,839	£3,935	£4,033	£19,225
Total Expenses	£5,343	£5,396	£5,448	£5,502	£5,554	£27,244
Profit Before Tax	£-1,671	£-1,651	£-1,609	£-1,567	£-1,521	£-8,019
Profit After Tax	£-1,671	£-1,651	£-1,609	£-1,567	£-1,521	£-8,019
Change In Property Value	£2,250	£2,318	£3,978	£5,013	£5,314	£18,872
Net Return	£579	£667	£2,369	£3,446	£3,792	£10,853
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	2%	3%	9%	13%	15%	42%