	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,356	£19,646	£20,137	£20,641	£21,260	£101,041
Total Expenses	£19,607	£19,682	£19,774	£19,869	£19,973	£98,905
Profit Before Tax	£-251	£-36	£363	£772	£1,287	£2,135
Profit After Tax	£-251	£-36	£294	£626	£1,043	£1,675
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-247	£-32	£8,194	£14,727	£19,808	£42,450
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	12%	16%	33%