	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,400	£5,481	£5,563	£5,702	£5,845	£27,991
Total Expenses	£5,436	£5,494	£5,543	£5,599	£5,656	£27,727
Profit Before Tax	£-36	£-13	£20	£103	£189	£264
Profit After Tax	£-36	£-13	£16	£84	£153	£205
Change In Property Value	£2,250	£4,151	£5,302	£6,102	£4,312	£22,118
Net Return	£2,214	£4,138	£5,318	£6,186	£4,465	£22,322
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	19%	22%	16%	80%