	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,954	£8,152	£8,356	£8,607	£40,905
Total Expenses	£14,289	£14,347	£14,410	£14,474	£14,542	£72,063
Profit Before Tax	£-6,453	£-6,394	£-6,258	£-6,118	£-5,935	£-31,158
Profit After Tax	£-6,453	£-6,394	£-6,258	£-6,118	£-5,935	£-31,158
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-6,450	£-6,391	£-457	£4,235	£7,842	£-1,221
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-7%	-7%	-1%	5%	9%	-1%