	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,636	£9,781	£9,927	£10,175	£10,430	£49,949
Total Expenses	£10,525	£10,589	£10,645	£10,711	£10,780	£53,250
Profit Before Tax	£-889	£-809	£-718	£-536	£-350	£-3,301
Profit After Tax	£-889	£-809	£-718	£-536	£-350	£-3,301
Change In Property Value	£3,525	£8,348	£11,109	£12,899	£9,481	£45,363
Net Return	£2,636	£7,540	£10,392	£12,363	£9,131	£42,062
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	4%	11%	15%	17%	13%	59%