	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,403	£14,763	£15,132	£72,467
Total Expenses	£13,855	£13,926	£13,988	£14,066	£14,146	£69,980
Profit Before Tax	£125	£264	£414	£697	£986	£2,486
Profit After Tax	£101	£214	£336	£564	£799	£2,014
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£105	£6,714	£11,938	£16,004	£11,555	£46,316
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	45%