	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,624	£6,756	£6,892	£7,064	£7,240	£34,576
Total Expenses	£6,684	£6,748	£6,802	£6,861	£6,921	£34,016
Profit Before Tax	£-60	£9	£90	£203	£319	£560
Profit After Tax	£-60	£7	£73	£164	£258	£442
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£3,690	£6,445	£8,184	£8,762	£7,853	£34,934
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	15%	19%	21%	19%	83%