	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£5,617	£5,675	£5,725	£5,781	£5,839	£28,637
Profit Before Tax	£-13	£13	£48	£136	£227	£411
Profit After Tax	£-13	£10	£39	£111	£184	£331
Change In Property Value	£2,375	£4,382	£5,597	£6,441	£4,552	£23,347
Net Return	£2,362	£4,392	£5,636	£6,552	£4,736	£23,677
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	19%	22%	16%	80%