	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,216	£9,354	£9,495	£9,732	£9,975	£47,772
Total Expenses	£9,099	£9,163	£9,218	£9,284	£9,351	£46,115
Profit Before Tax	£117	£191	£276	£448	£625	£1,657
Profit After Tax	£95	£155	£224	£363	£506	£1,343
Change In Property Value	£2	£3,840	£6,854	£9,121	£6,355	£26,172
Net Return	£97	£3,995	£7,078	£9,484	£6,860	£27,515
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%