	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,236	£22,570	£22,908	£23,481	£24,068	£115,262
Total Expenses	£22,563	£22,647	£22,722	£22,821	£22,922	£113,674
Profit Before Tax	£-327	£-77	£187	£660	£1,146	£1,588
Profit After Tax	£-327	£-77	£151	£535	£928	£1,209
Change In Property Value	£6	£11,400	£20,349	£27,079	£18,865	£77,699
Net Return	£-322	£11,323	£20,500	£27,614	£19,793	£78,908
Return From Rental Income (%)	0%	0%	0%	0%	0%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	42%