	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£14,368	£14,439	£14,502	£14,580	£14,661	£72,549
Profit Before Tax	£-88	£55	£210	£499	£796	£1,473
Profit After Tax	£-88	£45	£170	£404	£645	£1,176
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£-84	£6,845	£12,308	£16,557	£11,897	£47,523
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%