	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£8,418	£8,480	£8,533	£8,595	£8,658	£42,683
Profit Before Tax	£-546	£-490	£-423	£-282	£-138	£-1,878
Profit After Tax	£-546	£-490	£-423	£-282	£-138	£-1,878
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£-544	£3,010	£5,825	£8,032	£5,654	£21,977
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%