	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,508	£17,771	£18,215	£18,670	£19,230	£91,394
Total Expenses	£17,684	£17,722	£17,777	£17,834	£17,900	£88,918
Profit Before Tax	£-176	£48	£438	£836	£1,330	£2,476
Profit After Tax	£-176	£39	£354	£678	£1,077	£1,972
Change In Property Value	£9,725	£9,968	£18,391	£23,490	£27,034	£88,608
Net Return	£9,549	£10,007	£18,746	£24,167	£28,112	£90,580
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	23%	73%