	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£5,445	£5,504	£5,553	£5,609	£5,666	£27,777
Profit Before Tax	£51	£75	£109	£195	£283	£712
Profit After Tax	£41	£61	£88	£158	£229	£577
Change In Property Value	£1,800	£3,672	£4,774	£5,012	£3,684	£18,942
Net Return	£1,841	£3,733	£4,862	£5,170	£3,913	£19,519
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	13%	17%	18%	14%	70%