	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,606	£5,718	£5,861	£6,008	£28,688
Total Expenses	£5,445	£5,506	£5,559	£5,615	£5,672	£27,797
Profit Before Tax	£51	£100	£159	£246	£336	£892
Profit After Tax	£41	£81	£129	£200	£272	£722
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£2,741	£4,716	£5,969	£6,390	£5,740	£25,556
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	15%	19%	21%	19%	83%