	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£6,991	£7,096	£7,274	£7,455	£35,705
Total Expenses	£6,952	£7,012	£7,064	£7,123	£7,184	£35,336
Profit Before Tax	£-64	£-21	£32	£150	£271	£369
Profit After Tax	£-64	£-21	£26	£122	£220	£283
Change In Property Value	£1	£2,650	£4,730	£6,295	£4,385	£18,062
Net Return	£-63	£2,629	£4,757	£6,416	£4,605	£18,344
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	12%	16%	11%	45%