	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£9,952	£10,201	£10,456	£50,073
Total Expenses	£9,723	£9,787	£9,843	£9,910	£9,978	£49,240
Profit Before Tax	£-63	£18	£109	£291	£478	£833
Profit After Tax	£-63	£14	£88	£236	£387	£663
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£-61	£4,214	£7,585	£10,212	£7,337	£29,289
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	46%