	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,700	£5,814	£5,930	£6,079	£6,231	£29,753
Total Expenses	£5,627	£5,688	£5,741	£5,797	£5,855	£28,708
Profit Before Tax	£73	£126	£190	£281	£375	£1,046
Profit After Tax	£59	£102	£154	£228	£304	£847
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£2,909	£4,995	£6,318	£6,762	£6,076	£27,060
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	17%	21%	23%	21%	92%