	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£13,330	£13,398	£13,457	£13,530	£13,604	£67,319
Profit Before Tax	£-1,366	£-1,254	£-1,131	£-896	£-654	£-5,302
Profit After Tax	£-1,366	£-1,254	£-1,131	£-896	£-654	£-5,302
Change In Property Value	£3	£6,299	£11,244	£14,962	£10,424	£42,932
Net Return	£-1,363	£5,045	£10,112	£14,066	£9,769	£37,630
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%