	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£8,471	£8,533	£8,587	£8,650	£8,715	£42,957
Profit Before Tax	£-71	£-7	£67	£220	£377	£585
Profit After Tax	£-71	£-7	£54	£178	£305	£459
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£4,304	£8,065	£10,364	£12,043	£8,690	£43,466
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	19%	23%	16%	81%