	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£18,047	£18,119	£18,207	£18,297	£18,396	£91,067
Profit Before Tax	£-407	£-215	£145	£514	£979	£1,017
Profit After Tax	£-407	£-215	£117	£416	£793	£705
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-403	£-211	£7,318	£13,269	£17,896	£37,868
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	12%	16%	33%