	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£10,272	£10,338	£10,394	£10,463	£10,533	£52,000
Profit Before Tax	£72	£161	£262	£460	£663	£1,619
Profit After Tax	£58	£131	£212	£373	£537	£1,311
Change In Property Value	£2	£4,499	£8,031	£10,687	£7,445	£30,664
Net Return	£60	£4,630	£8,243	£11,059	£7,982	£31,975
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%