	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,468	£21,790	£22,117	£22,670	£23,237	£111,281
Total Expenses	£22,326	£22,408	£22,482	£22,579	£22,678	£112,472
Profit Before Tax	£-858	£-618	£-365	£91	£559	£-1,191
Profit After Tax	£-858	£-618	£-365	£91	£559	£-1,191
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,700	£77,017
Net Return	£-852	£10,682	£19,806	£26,933	£19,258	£75,827
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	14%	10%	41%