	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,120	£6,242	£6,398	£6,558	£31,319
Total Expenses	£6,107	£6,169	£6,222	£6,280	£6,338	£31,117
Profit Before Tax	£-107	£-49	£20	£119	£220	£203
Profit After Tax	£-107	£-49	£16	£96	£178	£134
Change In Property Value	£3,270	£5,614	£7,073	£7,497	£6,623	£30,077
Net Return	£3,163	£5,564	£7,089	£7,594	£6,801	£30,211
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	9%	15%	19%	21%	18%	82%