	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,024	£9,159	£9,388	£9,623	£9,912	£47,107
Total Expenses	£8,973	£9,032	£9,098	£9,165	£9,237	£45,505
Profit Before Tax	£51	£127	£290	£458	£675	£1,601
Profit After Tax	£42	£103	£235	£371	£547	£1,297
Change In Property Value	£3,825	£3,921	£7,234	£9,239	£10,633	£34,851
Net Return	£3,867	£4,024	£7,469	£9,610	£11,180	£36,148
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	20%	24%	77%