	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,805	£16,201	£16,687	£79,304
Total Expenses	£15,410	£15,444	£15,493	£15,544	£15,603	£77,493
Profit Before Tax	£-218	£-24	£312	£657	£1,084	£1,811
Profit After Tax	£-218	£-24	£253	£532	£878	£1,421
Change In Property Value	£10,125	£10,429	£19,693	£22,665	£24,025	£86,936
Net Return	£9,907	£10,405	£19,946	£23,197	£24,902	£88,358
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	23%	83%