	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,650	£7,803	£7,998	£8,198	£39,149
Total Expenses	£7,673	£7,738	£7,794	£7,855	£7,918	£38,978
Profit Before Tax	£-173	£-88	£9	£143	£280	£171
Profit After Tax	£-173	£-88	£7	£116	£227	£89
Change In Property Value	£4,590	£7,880	£9,928	£10,524	£9,296	£42,218
Net Return	£4,417	£7,792	£9,935	£10,639	£9,523	£42,307
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	9%	15%	19%	21%	18%	82%