	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,700	£5,785	£5,872	£6,019	£6,170	£29,546
Total Expenses	£5,627	£5,685	£5,735	£5,791	£5,849	£28,687
Profit Before Tax	£73	£100	£137	£228	£321	£859
Profit After Tax	£59	£81	£111	£184	£260	£696
Change In Property Value	£1,900	£3,876	£5,039	£5,291	£3,889	£19,994
Net Return	£1,959	£3,957	£5,150	£5,475	£4,148	£20,690
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	13%	17%	19%	14%	70%