	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,528	£9,671	£9,816	£10,061	£10,313	£49,389
Total Expenses	£9,340	£9,404	£9,459	£9,526	£9,594	£47,322
Profit Before Tax	£188	£267	£357	£536	£719	£2,067
Profit After Tax	£153	£216	£289	£434	£583	£1,675
Change In Property Value	£2	£3,970	£7,087	£9,430	£6,570	£27,058
Net Return	£155	£4,186	£7,375	£9,864	£7,152	£28,733
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%