	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,644	£1,669	£1,710	£1,753	£1,806	£8,582
Total Expenses	£3,751	£3,800	£3,847	£3,895	£3,943	£19,236
Profit Before Tax	£-2,107	£-2,131	£-2,137	£-2,142	£-2,137	£-10,655
Profit After Tax	£-2,107	£-2,131	£-2,137	£-2,142	£-2,137	£-10,655
Change In Property Value	£0	£0	£800	£1,428	£1,900	£4,129
Net Return	£-2,107	£-2,131	£-1,337	£-714	£-237	£-6,525
Return From Rental Income (%)	-16%	-16%	-16%	-16%	-16%	-82%
Total Net Return (%)	-16%	-16%	-10%	-5%	-2%	-50%