	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,180	£27,588	£28,002	£28,702	£29,419	£140,890
Total Expenses	£29,010	£29,101	£29,183	£29,295	£29,410	£145,999
Profit Before Tax	£-1,830	£-1,513	£-1,182	£-594	£10	£-5,109
Profit After Tax	£-1,830	£-1,513	£-1,182	£-594	£10	£-5,109
Change In Property Value	£8	£15,100	£26,954	£35,868	£24,988	£102,917
Net Return	£-1,823	£13,587	£25,772	£35,274	£24,997	£97,808
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%