	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,728	£1,754	£1,798	£1,843	£1,898	£9,020
Total Expenses	£3,125	£3,174	£3,221	£3,269	£3,317	£16,106
Profit Before Tax	£-1,397	£-1,420	£-1,423	£-1,427	£-1,419	£-7,086
Profit After Tax	£-1,397	£-1,420	£-1,423	£-1,427	£-1,419	£-7,086
Change In Property Value	£720	£742	£1,400	£1,612	£1,708	£6,182
Net Return	£-677	£-678	£-23	£185	£289	£-904
Return From Rental Income (%)	-17%	-17%	-17%	-17%	-17%	-86%
Total Net Return (%)	-8%	-8%	0%	2%	4%	-11%