	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,360	£6,455	£6,552	£6,716	£6,884	£32,968
Total Expenses	£6,497	£6,557	£6,607	£6,665	£6,725	£33,051
Profit Before Tax	£-137	£-101	£-55	£51	£159	£-83
Profit After Tax	£-137	£-101	£-55	£41	£129	£-123
Change In Property Value	£1,200	£3,636	£4,993	£5,842	£4,749	£20,420
Net Return	£1,063	£3,535	£4,938	£5,883	£4,877	£20,297
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	10%	13%	16%	13%	55%