	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,589	£6,688	£6,855	£7,027	£33,652
Total Expenses	£6,665	£6,724	£6,775	£6,834	£6,894	£33,892
Profit Before Tax	£-173	£-135	£-87	£22	£133	£-240
Profit After Tax	£-173	£-135	£-87	£22	£108	£-265
Change In Property Value	£1,248	£3,781	£5,193	£6,076	£4,938	£21,237
Net Return	£1,075	£3,646	£5,106	£6,098	£5,046	£20,972
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	55%