	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,512	£13,715	£14,058	£14,409	£14,841	£70,534
Total Expenses	£13,468	£13,535	£13,612	£13,691	£13,777	£68,082
Profit Before Tax	£44	£180	£446	£718	£1,065	£2,452
Profit After Tax	£35	£146	£361	£582	£862	£1,986
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£38	£148	£5,461	£9,685	£12,977	£28,310
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	17%	36%