	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,568	£8,739	£8,958	£9,182	£43,847
Total Expenses	£8,471	£8,537	£8,596	£8,659	£8,724	£42,987
Profit Before Tax	£-71	£31	£144	£299	£458	£860
Profit After Tax	£-71	£25	£116	£242	£371	£683
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£5,179	£9,037	£11,472	£12,279	£11,003	£48,971
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	12%	20%	26%	27%	25%	109%