	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,116	£10,268	£10,422	£10,682	£10,949	£52,437
Total Expenses	£10,090	£10,155	£10,212	£10,280	£10,349	£51,086
Profit Before Tax	£26	£112	£210	£403	£600	£1,352
Profit After Tax	£21	£91	£170	£326	£486	£1,095
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£23	£4,491	£8,024	£10,778	£7,768	£31,084
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	46%