	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,516	£3,586	£3,676	£3,768	£3,862	£18,408
Total Expenses	£4,534	£4,587	£4,639	£4,692	£4,744	£23,195
Profit Before Tax	£-1,018	£-1,000	£-963	£-924	£-882	£-4,786
Profit After Tax	£-1,018	£-1,000	£-963	£-924	£-882	£-4,786
Change In Property Value	£1,650	£1,700	£2,917	£3,676	£3,897	£13,840
Net Return	£632	£699	£1,955	£2,752	£3,015	£9,053
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-27%
Total Net Return (%)	4%	4%	11%	16%	17%	52%