	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,728	£4,799	£4,871	£4,993	£5,117	£24,508
Total Expenses	£4,645	£4,702	£4,750	£4,804	£4,859	£23,759
Profit Before Tax	£83	£97	£121	£189	£258	£749
Profit After Tax	£68	£79	£98	£153	£209	£607
Change In Property Value	£2,363	£3,842	£4,422	£4,688	£4,141	£19,456
Net Return	£2,430	£3,921	£4,520	£4,841	£4,350	£20,062
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	11%	18%	21%	23%	20%	94%