	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,464	£4,531	£4,599	£4,714	£4,832	£23,140
Total Expenses	£4,441	£4,498	£4,546	£4,599	£4,654	£22,738
Profit Before Tax	£23	£33	£53	£115	£178	£402
Profit After Tax	£18	£27	£43	£93	£144	£326
Change In Property Value	£1,240	£2,530	£3,288	£3,453	£2,538	£13,049
Net Return	£1,258	£2,556	£3,332	£3,546	£2,682	£13,374
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	6%	13%	17%	18%	14%	68%