	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£8,595	£8,620	£8,644	£8,676	£8,709	£43,244
Profit Before Tax	£-39	£64	£171	£359	£552	£1,106
Profit After Tax	£-39	£52	£139	£291	£447	£889
Change In Property Value	£2,250	£6,818	£9,363	£10,954	£8,903	£38,288
Net Return	£2,211	£6,869	£9,501	£11,245	£9,350	£39,177
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	14%	57%