	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,268	£5,347	£5,427	£5,563	£5,702	£27,307
Total Expenses	£5,228	£5,286	£5,335	£5,390	£5,447	£26,685
Profit Before Tax	£40	£61	£92	£173	£255	£622
Profit After Tax	£32	£50	£75	£140	£207	£504
Change In Property Value	£2,099	£3,872	£4,946	£5,692	£4,022	£20,631
Net Return	£2,131	£3,922	£5,021	£5,832	£4,229	£21,134
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	15%	19%	22%	16%	81%