	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,084	£6,175	£6,330	£6,488	£6,683	£31,759
Total Expenses	£8,639	£8,694	£8,753	£8,812	£8,874	£43,772
Profit Before Tax	£-2,555	£-2,519	£-2,423	£-2,324	£-2,192	£-12,013
Profit After Tax	£-2,555	£-2,519	£-2,423	£-2,324	£-2,192	£-12,013
Change In Property Value	£5,320	£5,506	£8,955	£10,307	£10,925	£41,014
Net Return	£2,765	£2,987	£6,533	£7,983	£8,733	£29,001
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	6%	6%	14%	17%	19%	62%