	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,540	£27,953	£28,372	£29,082	£29,809	£142,756
Total Expenses	£29,368	£29,459	£29,542	£29,655	£29,770	£147,794
Profit Before Tax	£-1,828	£-1,506	£-1,170	£-573	£39	£-5,038
Profit After Tax	£-1,828	£-1,506	£-1,170	£-573	£39	£-5,038
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£-1,820	£13,794	£26,141	£35,770	£25,357	£99,242
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%