	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,825	£10,071	£10,373	£49,299
Total Expenses	£9,292	£9,353	£9,419	£9,488	£9,561	£47,113
Profit Before Tax	£152	£233	£406	£583	£812	£2,186
Profit After Tax	£123	£189	£329	£472	£658	£1,770
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,323	£3,453	£6,987	£9,128	£9,747	£32,638
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%