	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£9,520	£9,580	£9,648	£9,717	£9,791	£48,255
Profit Before Tax	£212	£298	£477	£661	£899	£2,547
Profit After Tax	£172	£241	£386	£535	£728	£2,063
Change In Property Value	£2	£2	£3,300	£5,891	£7,839	£17,033
Net Return	£174	£243	£3,687	£6,426	£8,567	£19,096
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	38%