	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,532	£9,770	£10,014	£47,959
Total Expenses	£9,469	£9,495	£9,520	£9,554	£9,589	£47,627
Profit Before Tax	£-217	£-105	£12	£216	£425	£332
Profit After Tax	£-217	£-105	£12	£175	£344	£210
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£4,783	£10,095	£13,272	£14,098	£10,578	£52,826
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	6%	13%	17%	19%	14%	70%