	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£8,656	£8,718	£8,773	£8,837	£8,902	£43,885
Profit Before Tax	£-16	£51	£129	£287	£450	£901
Profit After Tax	£-16	£41	£104	£232	£364	£727
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£-14	£3,641	£6,530	£8,784	£6,322	£25,263
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	46%