	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£13,276	£13,346	£13,407	£13,482	£13,559	£67,070
Profit Before Tax	£-256	£-130	£7	£267	£534	£421
Profit After Tax	£-256	£-130	£6	£216	£432	£267
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£-253	£6,070	£11,073	£14,943	£10,692	£42,525
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	44%