	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£10,184	£10,245	£10,315	£10,386	£10,462	£51,591
Profit Before Tax	£256	£351	£547	£747	£1,005	£2,908
Profit After Tax	£208	£285	£443	£605	£814	£2,355
Change In Property Value	£2	£2	£3,599	£6,424	£8,549	£18,576
Net Return	£210	£286	£4,042	£7,030	£9,363	£20,931
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%