	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£8,489	£8,551	£8,606	£8,669	£8,735	£43,050
Profit Before Tax	£91	£157	£234	£391	£552	£1,425
Profit After Tax	£74	£127	£189	£317	£447	£1,154
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£76	£3,627	£6,437	£8,630	£6,239	£25,009
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%