	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,284	£7,393	£7,504	£7,692	£7,884	£37,757
Total Expenses	£7,233	£7,294	£7,346	£7,407	£7,468	£36,748
Profit Before Tax	£51	£99	£158	£285	£416	£1,010
Profit After Tax	£41	£81	£128	£231	£337	£818
Change In Property Value	£1,400	£4,242	£5,826	£6,816	£5,540	£23,824
Net Return	£1,441	£4,323	£5,954	£7,047	£5,877	£24,642
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	10%	14%	16%	14%	57%