	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,843	£12,140	£12,443	£59,591
Total Expenses	£11,193	£11,261	£11,319	£11,391	£11,464	£56,627
Profit Before Tax	£303	£408	£524	£749	£980	£2,963
Profit After Tax	£245	£330	£425	£607	£793	£2,400
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£248	£5,330	£9,350	£12,483	£9,068	£36,479
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%