	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,664	£14,884	£15,107	£15,485	£15,872	£76,012
Total Expenses	£14,695	£14,767	£14,831	£14,910	£14,992	£74,196
Profit Before Tax	£-31	£116	£276	£575	£880	£1,816
Profit After Tax	£-31	£94	£224	£465	£713	£1,465
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£-28	£7,074	£12,683	£17,045	£12,264	£49,039
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%