	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,552	£9,695	£9,841	£10,087	£10,339	£49,514
Total Expenses	£9,229	£9,294	£9,349	£9,416	£9,483	£46,771
Profit Before Tax	£323	£402	£492	£671	£855	£2,742
Profit After Tax	£261	£325	£398	£544	£693	£2,221
Change In Property Value	£2	£3,900	£6,962	£9,264	£6,454	£26,581
Net Return	£263	£4,225	£7,360	£9,807	£7,147	£28,803
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	48%