	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£9,952	£10,201	£10,456	£50,073
Total Expenses	£9,723	£9,787	£9,843	£9,910	£9,978	£49,240
Profit Before Tax	£-63	£18	£109	£291	£478	£833
Profit After Tax	£-63	£14	£88	£236	£387	£663
Change In Property Value	£2,100	£6,363	£8,739	£10,224	£8,310	£35,735
Net Return	£2,037	£6,377	£8,827	£10,460	£8,697	£36,398
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	14%	57%