	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£6,991	£7,096	£7,274	£7,455	£35,705
Total Expenses	£6,872	£6,932	£6,983	£7,043	£7,104	£34,934
Profit Before Tax	£16	£59	£113	£231	£352	£771
Profit After Tax	£13	£48	£91	£187	£285	£625
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£3,263	£6,044	£7,750	£9,001	£6,514	£32,572
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	8%	15%	19%	23%	16%	81%