	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,276	£6,370	£6,466	£6,627	£6,793	£32,532
Total Expenses	£6,167	£6,226	£6,277	£6,335	£6,394	£31,399
Profit Before Tax	£109	£144	£189	£293	£399	£1,133
Profit After Tax	£88	£117	£153	£237	£323	£918
Change In Property Value	£1	£2,200	£3,927	£5,226	£3,641	£14,995
Net Return	£90	£2,317	£4,080	£5,463	£3,964	£15,913
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%