	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£9,702	£9,767	£9,822	£9,888	£9,956	£49,135
Profit Before Tax	£-246	£-169	£-80	£97	£279	£-119
Profit After Tax	£-246	£-169	£-80	£79	£226	£-190
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£-244	£4,031	£7,417	£10,055	£7,176	£28,436
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	12%	16%	11%	44%