	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,257	£9,396	£9,631	£9,871	£47,274
Total Expenses	£9,025	£9,089	£9,144	£9,209	£9,276	£45,743
Profit Before Tax	£95	£168	£252	£421	£595	£1,531
Profit After Tax	£77	£136	£204	£341	£482	£1,240
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£79	£3,936	£6,987	£9,368	£6,771	£27,140
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%