	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£14,369	£14,436	£14,516	£14,598	£14,688	£72,607
Profit Before Tax	£211	£362	£652	£950	£1,327	£3,502
Profit After Tax	£171	£293	£528	£769	£1,075	£2,837
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£174	£296	£6,028	£10,587	£14,139	£31,225
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	17%	37%