	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,616	£14,835	£15,058	£15,434	£15,820	£75,763
Total Expenses	£14,401	£14,473	£14,536	£14,616	£14,697	£72,723
Profit Before Tax	£215	£362	£521	£818	£1,123	£3,040
Profit After Tax	£174	£293	£422	£663	£910	£2,463
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£177	£7,093	£12,561	£16,815	£12,163	£48,809
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	45%