	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,900	£3,978	£4,077	£4,179	£4,284	£20,419
Total Expenses	£4,969	£5,023	£5,076	£5,130	£5,183	£25,380
Profit Before Tax	£-1,069	£-1,045	£-998	£-950	£-899	£-4,961
Profit After Tax	£-1,069	£-1,045	£-998	£-950	£-899	£-4,961
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£881	£964	£2,450	£3,394	£3,706	£11,395
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	4%	4%	11%	15%	17%	51%