	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,656	£7,771	£7,887	£8,085	£8,287	£39,686
Total Expenses	£8,235	£8,297	£8,349	£8,411	£8,474	£41,767
Profit Before Tax	£-579	£-526	£-462	£-326	£-187	£-2,081
Profit After Tax	£-579	£-526	£-462	£-326	£-187	£-2,081
Change In Property Value	£2	£3,400	£6,069	£8,076	£5,626	£23,173
Net Return	£-578	£2,874	£5,607	£7,750	£5,439	£21,092
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%