	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,644	£7,759	£7,875	£8,072	£8,274	£39,623
Total Expenses	£7,591	£7,652	£7,705	£7,766	£7,829	£38,543
Profit Before Tax	£53	£107	£170	£306	£445	£1,080
Profit After Tax	£43	£86	£138	£248	£360	£875
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£3,043	£6,206	£8,094	£8,601	£6,500	£32,445
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	13%	18%	19%	14%	71%