	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£16,519	£16,590	£16,674	£16,760	£16,854	£83,397
Profit Before Tax	£-271	£-98	£230	£567	£992	£1,420
Profit After Tax	£-271	£-98	£187	£459	£803	£1,080
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-268	£-95	£6,687	£12,062	£16,243	£34,629
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	34%