	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,034	£7,210	£7,390	£35,394
Total Expenses	£6,906	£6,966	£7,017	£7,077	£7,137	£35,104
Profit Before Tax	£-78	£-36	£17	£133	£253	£290
Profit After Tax	£-78	£-36	£14	£108	£205	£213
Change In Property Value	£1	£2,625	£4,686	£6,235	£4,344	£17,891
Net Return	£-76	£2,589	£4,699	£6,343	£4,549	£18,105
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	12%	16%	11%	45%