	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,567	£14,786	£15,155	£15,534	£74,395
Total Expenses	£14,696	£14,768	£14,831	£14,910	£14,990	£74,195
Profit Before Tax	£-344	£-201	£-45	£246	£544	£200
Profit After Tax	£-344	£-201	£-45	£199	£441	£50
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-341	£6,799	£12,450	£16,827	£12,025	£47,760
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	43%