	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,572	£1,596	£1,620	£1,660	£1,702	£8,149
Total Expenses	£1,590	£1,605	£1,618	£1,632	£1,647	£8,093
Profit Before Tax	£-18	£-10	£2	£28	£54	£56
Profit After Tax	£-18	£-10	£1	£22	£44	£40
Change In Property Value	£725	£1,338	£1,708	£1,966	£1,389	£7,127
Net Return	£707	£1,328	£1,710	£1,989	£1,434	£7,167
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	7%	14%	18%	21%	15%	74%