	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,928	£6,017	£6,107	£6,260	£6,416	£30,728
Total Expenses	£6,261	£6,320	£6,370	£6,427	£6,485	£31,862
Profit Before Tax	£-333	£-303	£-262	£-167	£-69	£-1,134
Profit After Tax	£-333	£-303	£-262	£-167	£-69	£-1,134
Change In Property Value	£1,140	£3,454	£4,744	£5,550	£4,511	£19,399
Net Return	£807	£3,151	£4,481	£5,383	£4,442	£18,266
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	9%	13%	15%	13%	52%