	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£14,341	£14,408	£14,488	£14,569	£14,657	£72,463
Profit Before Tax	£-37	£110	£394	£685	£1,054	£2,206
Profit After Tax	£-37	£89	£319	£555	£854	£1,779
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-34	£92	£5,819	£10,372	£13,918	£30,167
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	36%