	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,260	£10,414	£10,674	£10,941	£11,269	£53,559
Total Expenses	£10,168	£10,229	£10,298	£10,368	£10,444	£51,507
Profit Before Tax	£93	£185	£376	£573	£825	£2,052
Profit After Tax	£75	£150	£305	£464	£669	£1,662
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£77	£152	£3,905	£6,890	£9,220	£20,243
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	13%	17%	37%