	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£11,049	£11,112	£11,183	£11,256	£11,334	£55,934
Profit Before Tax	£111	£216	£428	£645	£924	£2,323
Profit After Tax	£90	£175	£346	£522	£748	£1,881
Change In Property Value	£3,999	£4,079	£8,321	£10,817	£11,358	£38,575
Net Return	£4,089	£4,254	£8,667	£11,340	£12,106	£40,456
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	7%	14%	19%	20%	66%