	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£9,539	£9,603	£9,659	£9,725	£9,792	£48,318
Profit Before Tax	£-107	£-30	£58	£235	£417	£574
Profit After Tax	£-107	£-30	£47	£191	£338	£439
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£-105	£4,070	£7,366	£9,930	£7,122	£28,383
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	45%