	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,331	£15,714	£16,186	£76,924
Total Expenses	£15,265	£15,298	£15,346	£15,396	£15,454	£76,759
Profit Before Tax	£-529	£-341	£-15	£318	£732	£165
Profit After Tax	£-529	£-341	£-15	£258	£593	£-35
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£-525	£-338	£6,685	£12,218	£16,508	£34,547
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	12%	16%	33%