	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,856	£42,484	£43,546	£44,635	£45,974	£218,494
Total Expenses	£43,083	£43,192	£43,341	£43,494	£43,671	£216,781
Profit Before Tax	£-1,227	£-708	£205	£1,141	£2,303	£1,713
Profit After Tax	£-1,227	£-708	£205	£924	£1,865	£1,058
Change In Property Value	£9	£9	£18,600	£33,202	£44,182	£96,003
Net Return	£-1,218	£-699	£18,805	£34,126	£46,047	£97,061
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%