	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,800	£4,896	£4,994	£5,119	£5,247	£25,055
Total Expenses	£4,893	£4,953	£5,004	£5,058	£5,113	£25,020
Profit Before Tax	£-93	£-57	£-10	£61	£133	£35
Profit After Tax	£-93	£-57	£-10	£49	£108	£-2
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£2,157	£3,806	£4,857	£5,208	£4,665	£20,693
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	9%	16%	21%	22%	20%	88%