	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,840	£9,988	£10,137	£10,391	£10,651	£51,006
Total Expenses	£9,580	£9,645	£9,701	£9,768	£9,836	£48,529
Profit Before Tax	£260	£343	£437	£623	£814	£2,477
Profit After Tax	£211	£278	£354	£505	£660	£2,006
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£213	£4,378	£7,672	£10,244	£7,444	£29,951
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%