	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£16,759	£16,834	£16,900	£16,984	£17,069	£84,546
Profit Before Tax	£-439	£-269	£-86	£250	£595	£50
Profit After Tax	£-439	£-269	£-86	£203	£482	£-110
Change In Property Value	£4	£8,160	£14,566	£19,383	£13,503	£55,616
Net Return	£-435	£7,891	£14,479	£19,585	£13,985	£55,506
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	42%