	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£6,697	£6,758	£6,809	£6,868	£6,929	£34,061
Profit Before Tax	£59	£100	£151	£266	£384	£960
Profit After Tax	£47	£81	£123	£216	£311	£777
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£3,172	£5,846	£7,487	£8,691	£6,300	£31,496
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	15%	19%	23%	16%	82%