	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,852	£3,910	£4,008	£4,108	£4,231	£20,108
Total Expenses	£5,162	£5,214	£5,267	£5,321	£5,376	£26,340
Profit Before Tax	£-1,310	£-1,304	£-1,259	£-1,213	£-1,145	£-6,232
Profit After Tax	£-1,310	£-1,304	£-1,259	£-1,213	£-1,145	£-6,232
Change In Property Value	£1	£1	£1,400	£2,499	£3,326	£7,226
Net Return	£-1,310	£-1,304	£141	£1,286	£2,181	£994
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%