	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£12,424	£12,493	£12,553	£12,627	£12,703	£62,799
Profit Before Tax	£116	£235	£366	£615	£870	£2,203
Profit After Tax	£94	£191	£297	£498	£705	£1,785
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£97	£5,891	£10,471	£14,038	£10,138	£40,634
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%