	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£14,186	£14,257	£14,320	£14,398	£14,478	£71,639
Profit Before Tax	£-110	£30	£182	£466	£758	£1,325
Profit After Tax	£-110	£24	£147	£378	£614	£1,053
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£-107	£6,724	£12,107	£16,292	£11,701	£46,718
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%