	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,300	£10,557	£10,821	£51,677
Total Expenses	£10,229	£10,299	£10,360	£10,428	£10,497	£51,814
Profit Before Tax	£-329	£-201	£-60	£130	£324	£-137
Profit After Tax	£-329	£-201	£-60	£105	£263	£-223
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£6,421	£11,386	£14,540	£15,581	£13,933	£61,861
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	8%	15%	19%	20%	18%	80%