	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,860	£1,897	£1,935	£1,984	£2,033	£9,709
Total Expenses	£1,812	£1,828	£1,842	£1,858	£1,873	£9,214
Profit Before Tax	£48	£69	£93	£126	£160	£495
Profit After Tax	£39	£56	£75	£102	£129	£401
Change In Property Value	£1,050	£1,803	£2,271	£2,407	£2,127	£9,658
Net Return	£1,089	£1,858	£2,346	£2,509	£2,256	£10,059
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	16%	20%	22%	20%	87%