	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,696	£6,796	£6,898	£7,071	£7,248	£34,709
Total Expenses	£6,893	£6,953	£7,004	£7,063	£7,123	£35,035
Profit Before Tax	£-197	£-156	£-105	£8	£124	£-326
Profit After Tax	£-197	£-156	£-105	£8	£101	£-349
Change In Property Value	£1,313	£3,977	£5,462	£6,390	£5,194	£22,335
Net Return	£1,116	£3,821	£5,356	£6,398	£5,294	£21,985
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	54%