	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,276	£3,342	£3,425	£3,511	£3,598	£17,152
Total Expenses	£4,391	£4,443	£4,495	£4,547	£4,598	£22,474
Profit Before Tax	£-1,115	£-1,102	£-1,070	£-1,036	£-1,000	£-5,322
Profit After Tax	£-1,115	£-1,102	£-1,070	£-1,036	£-1,000	£-5,322
Change In Property Value	£1,560	£1,607	£2,758	£3,476	£3,684	£13,085
Net Return	£445	£505	£1,689	£2,439	£2,684	£7,762
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	2%	3%	9%	13%	15%	43%