	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,704	£4,775	£4,846	£4,967	£5,092	£24,384
Total Expenses	£4,751	£4,771	£4,788	£4,811	£4,834	£23,954
Profit Before Tax	£-47	£4	£58	£157	£258	£430
Profit After Tax	£-47	£3	£47	£127	£209	£339
Change In Property Value	£4,113	£6,689	£7,698	£8,160	£7,208	£33,867
Net Return	£4,066	£6,692	£7,745	£8,287	£7,417	£34,207
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	11%	18%	21%	23%	20%	94%