	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,750	£4,869	£4,991	£5,140	£24,430
Total Expenses	£5,047	£5,100	£5,155	£5,211	£5,268	£25,781
Profit Before Tax	£-367	£-350	£-286	£-220	£-128	£-1,350
Profit After Tax	£-367	£-350	£-286	£-220	£-128	£-1,350
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,583	£1,659	£3,507	£4,145	£4,499	£15,393
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	8%	8%	17%	20%	22%	75%