	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£9,519	£9,546	£9,572	£9,607	£9,644	£47,888
Profit Before Tax	£237	£356	£479	£695	£916	£2,683
Profit After Tax	£192	£288	£388	£563	£742	£2,173
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£2,692	£7,863	£10,791	£12,734	£10,635	£44,715
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	59%