	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£13,459	£13,529	£13,590	£13,666	£13,743	£67,986
Profit Before Tax	£-223	£-94	£46	£311	£583	£624
Profit After Tax	£-223	£-94	£38	£252	£472	£445
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£-220	£6,206	£11,283	£15,217	£10,898	£43,384
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	44%