	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£8,700	£8,759	£8,824	£8,890	£8,961	£44,133
Profit Before Tax	£-24	£47	£202	£362	£569	£1,157
Profit After Tax	£-24	£38	£164	£293	£461	£932
Change In Property Value	£3,675	£3,767	£6,950	£8,877	£10,216	£33,484
Net Return	£3,651	£3,805	£7,114	£9,170	£10,677	£34,417
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	76%