	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£18,792	£18,830	£18,888	£18,946	£19,015	£94,471
Profit Before Tax	£-528	£-292	£114	£530	£1,046	£870
Profit After Tax	£-528	£-292	£114	£430	£847	£571
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£-523	£-288	£8,414	£15,245	£20,563	£43,410
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	32%