	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£7,576	£7,638	£7,690	£7,751	£7,814	£38,468
Profit Before Tax	£-76	£-25	£37	£169	£304	£409
Profit After Tax	£-76	£-25	£30	£137	£247	£312
Change In Property Value	£1,500	£4,545	£6,242	£7,303	£5,936	£25,525
Net Return	£1,424	£4,520	£6,272	£7,440	£6,182	£25,837
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	13%	56%