	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,060	£9,196	£9,334	£9,567	£9,806	£46,963
Total Expenses	£8,858	£8,922	£8,977	£9,042	£9,108	£44,908
Profit Before Tax	£202	£274	£357	£525	£698	£2,056
Profit After Tax	£163	£222	£289	£425	£565	£1,665
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£165	£3,922	£6,894	£9,214	£6,688	£26,883
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%