	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,548	£4,639	£4,732	£4,850	£4,971	£23,740
Total Expenses	£4,546	£4,605	£4,656	£4,709	£4,764	£23,280
Profit Before Tax	£2	£34	£76	£141	£207	£460
Profit After Tax	£1	£27	£62	£114	£168	£372
Change In Property Value	£1,950	£3,348	£4,218	£4,471	£3,949	£17,936
Net Return	£1,951	£3,375	£4,280	£4,585	£4,117	£18,308
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	15%	19%	20%	18%	82%