	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,819	£12,114	£12,417	£59,466
Total Expenses	£11,352	£11,419	£11,477	£11,549	£11,622	£57,419
Profit Before Tax	£120	£225	£341	£565	£795	£2,047
Profit After Tax	£97	£182	£276	£458	£644	£1,658
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£100	£5,282	£9,380	£12,572	£9,084	£36,418
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%