	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,257	£7,438	£7,624	£36,513
Total Expenses	£7,145	£7,205	£7,257	£7,317	£7,378	£36,301
Profit Before Tax	£-101	£-55	£0	£122	£246	£212
Profit After Tax	£-101	£-55	£0	£98	£199	£142
Change In Property Value	£1,380	£4,181	£5,742	£6,719	£5,461	£23,483
Net Return	£1,279	£4,126	£5,743	£6,817	£5,660	£23,625
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	10%	14%	16%	13%	56%