	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,392	£16,638	£16,887	£17,310	£17,742	£84,969
Total Expenses	£16,508	£16,582	£16,648	£16,732	£16,818	£83,288
Profit Before Tax	£-116	£56	£239	£577	£924	£1,681
Profit After Tax	£-116	£45	£194	£468	£749	£1,340
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£-112	£8,044	£14,472	£19,468	£13,986	£55,859
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	43%