	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,468	£12,655	£12,845	£13,166	£13,495	£64,629
Total Expenses	£12,578	£12,646	£12,706	£12,780	£12,856	£63,566
Profit Before Tax	£-110	£9	£139	£386	£639	£1,063
Profit After Tax	£-110	£7	£112	£312	£518	£840
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£-107	£5,807	£10,465	£14,090	£10,116	£40,371
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	12%	16%	11%	45%