	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	£6,872	£6,932	£6,983	£7,043	£7,104	£34,934
Profit Before Tax	£16	£59	£113	£231	£352	£771
Profit After Tax	£13	£48	£91	£187	£285	£625
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£1,313	£3,987	£5,501	£6,516	£5,429	£22,746
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	3%	10%	14%	16%	14%	57%