	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,640	£5,753	£5,868	£6,015	£6,165	£29,440
Total Expenses	£5,587	£5,648	£5,701	£5,757	£5,815	£28,508
Profit Before Tax	£53	£105	£167	£257	£350	£933
Profit After Tax	£43	£85	£135	£209	£284	£755
Change In Property Value	£2,819	£4,838	£6,096	£6,462	£5,708	£25,924
Net Return	£2,862	£4,923	£6,232	£6,671	£5,992	£26,679
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	17%	21%	23%	21%	91%