	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£13,822	£13,893	£13,955	£14,032	£14,110	£69,812
Profit Before Tax	£-166	£-32	£114	£389	£671	£975
Profit After Tax	£-166	£-32	£92	£315	£543	£752
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£-163	£6,468	£11,695	£15,755	£11,300	£45,054
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%