	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£7,026	£7,166	£7,345	£7,529	£35,955
Total Expenses	£6,871	£6,935	£6,990	£7,050	£7,111	£34,958
Profit Before Tax	£17	£91	£176	£295	£418	£997
Profit After Tax	£13	£73	£143	£239	£339	£807
Change In Property Value	£3,900	£6,695	£8,435	£8,941	£7,898	£35,870
Net Return	£3,913	£6,768	£8,578	£9,181	£8,237	£36,677
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	15%	20%	21%	19%	84%