	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,912	£19,196	£19,676	£20,167	£20,772	£98,723
Total Expenses	£19,449	£19,489	£19,548	£19,608	£19,679	£97,774
Profit Before Tax	£-537	£-294	£128	£559	£1,093	£949
Profit After Tax	£-537	£-294	£128	£453	£885	£635
Change In Property Value	£4	£4	£8,599	£15,350	£20,426	£44,383
Net Return	£-533	£-289	£8,727	£15,803	£21,311	£45,018
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	32%