	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,175	£10,429	£10,690	£51,193
Total Expenses	£9,744	£9,809	£9,865	£9,932	£10,001	£49,352
Profit Before Tax	£132	£215	£309	£496	£688	£1,841
Profit After Tax	£107	£174	£251	£402	£558	£1,491
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£109	£4,374	£7,748	£10,379	£7,508	£30,117
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%