	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£13,490	£13,560	£13,622	£13,699	£13,777	£68,148
Profit Before Tax	£58	£191	£336	£608	£887	£2,080
Profit After Tax	£47	£155	£272	£492	£719	£1,684
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£50	£6,455	£11,517	£15,457	£11,144	£44,623
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	45%