	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£9,375	£9,439	£9,494	£9,560	£9,627	£47,495
Profit Before Tax	£21	£98	£186	£362	£543	£1,210
Profit After Tax	£17	£80	£151	£293	£439	£980
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£19	£4,080	£7,291	£9,795	£7,059	£28,243
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	46%