	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,004	£5,079	£5,155	£5,284	£5,416	£25,939
Total Expenses	£5,022	£5,042	£5,060	£5,083	£5,107	£25,316
Profit Before Tax	£-18	£37	£95	£201	£309	£623
Profit After Tax	£-18	£30	£77	£163	£250	£501
Change In Property Value	£4,375	£7,116	£8,189	£8,681	£7,668	£36,029
Net Return	£4,357	£7,145	£8,266	£8,843	£7,918	£36,530
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	11%	19%	21%	23%	21%	95%