	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,664	£5,749	£5,835	£5,981	£6,131	£29,360
Total Expenses	£5,655	£5,714	£5,763	£5,820	£5,877	£28,829
Profit Before Tax	£9	£35	£72	£161	£253	£531
Profit After Tax	£7	£29	£58	£131	£205	£430
Change In Property Value	£2,400	£4,428	£5,656	£6,509	£4,600	£23,592
Net Return	£2,407	£4,457	£5,714	£6,640	£4,805	£24,022
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	19%	22%	16%	81%