	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,328	£8,453	£8,580	£8,794	£9,014	£43,169
Total Expenses	£8,303	£8,365	£8,419	£8,482	£8,547	£42,115
Profit Before Tax	£25	£88	£161	£312	£467	£1,054
Profit After Tax	£21	£71	£130	£253	£379	£854
Change In Property Value	£2	£3,400	£6,069	£8,076	£5,626	£23,173
Net Return	£22	£3,471	£6,199	£8,329	£6,005	£24,027
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	46%