	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,729	£9,973	£10,222	£48,954
Total Expenses	£9,700	£9,764	£9,820	£9,886	£9,953	£49,124
Profit Before Tax	£-256	£-179	£-90	£87	£269	£-170
Profit After Tax	£-256	£-179	£-90	£87	£218	£-221
Change In Property Value	£2	£4,199	£7,496	£9,975	£6,949	£28,622
Net Return	£-254	£4,021	£7,406	£10,062	£7,167	£28,401
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	12%	16%	11%	44%