	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,467	£7,654	£7,845	£37,571
Total Expenses	£7,390	£7,451	£7,503	£7,564	£7,625	£37,533
Profit Before Tax	£-142	£-94	£-36	£90	£220	£37
Profit After Tax	£-142	£-94	£-36	£73	£178	£-21
Change In Property Value	£1,450	£4,394	£6,034	£7,059	£5,738	£24,675
Net Return	£1,308	£4,299	£5,998	£7,133	£5,916	£24,653
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	10%	13%	16%	13%	55%