	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£12,422	£12,491	£12,551	£12,625	£12,701	£62,791
Profit Before Tax	£118	£237	£368	£617	£872	£2,211
Profit After Tax	£95	£192	£298	£500	£706	£1,791
Change In Property Value	£3	£5,699	£10,173	£13,537	£9,431	£38,843
Net Return	£98	£5,891	£10,471	£14,037	£10,137	£40,634
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%