	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,656	£16,906	£17,159	£17,588	£18,028	£86,338
Total Expenses	£16,644	£16,682	£16,717	£16,771	£16,825	£83,640
Profit Before Tax	£12	£224	£442	£818	£1,203	£2,698
Profit After Tax	£9	£181	£358	£662	£974	£2,185
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£6,759	£16,168	£21,631	£25,363	£19,129	£89,050
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	5%	11%	15%	17%	13%	61%