	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£6,672	£6,732	£6,783	£6,842	£6,901	£33,930
Profit Before Tax	£-168	£-130	£-82	£27	£138	£-216
Profit After Tax	£-168	£-130	£-82	£27	£112	£-242
Change In Property Value	£1,250	£3,788	£5,202	£6,086	£4,946	£21,271
Net Return	£1,082	£3,657	£5,119	£6,112	£5,059	£21,029
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	55%