	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,964	£18,233	£18,507	£18,970	£19,444	£93,118
Total Expenses	£18,243	£18,320	£18,388	£18,476	£18,566	£91,994
Profit Before Tax	£-279	£-86	£119	£493	£877	£1,124
Profit After Tax	£-279	£-86	£96	£400	£711	£841
Change In Property Value	£4	£8,980	£16,029	£21,331	£14,860	£61,205
Net Return	£-274	£8,894	£16,126	£21,730	£15,571	£62,046
Return From Rental Income (%)	0%	0%	0%	0%	0%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	43%