	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,472	£29,914	£30,662	£31,428	£32,371	£153,848
Total Expenses	£29,434	£29,490	£29,576	£29,663	£29,768	£147,931
Profit Before Tax	£38	£424	£1,086	£1,765	£2,603	£5,917
Profit After Tax	£31	£343	£880	£1,430	£2,109	£4,792
Change In Property Value	£7	£7	£13,100	£23,384	£31,117	£67,615
Net Return	£37	£350	£13,980	£24,814	£33,226	£72,407
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%