	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,360	£6,455	£6,552	£6,716	£6,884	£32,968
Total Expenses	£6,497	£6,557	£6,607	£6,665	£6,725	£33,051
Profit Before Tax	£-137	£-101	£-55	£51	£159	£-83
Profit After Tax	£-137	£-101	£-55	£41	£129	£-123
Change In Property Value	£3,000	£5,535	£7,069	£8,136	£5,750	£29,490
Net Return	£2,863	£5,434	£7,014	£8,177	£5,878	£29,367
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	8%	15%	19%	22%	16%	79%