	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,272	£7,417	£7,566	£7,755	£7,949	£37,959
Total Expenses	£7,230	£7,295	£7,350	£7,411	£7,473	£36,760
Profit Before Tax	£42	£123	£215	£344	£476	£1,199
Profit After Tax	£34	£99	£174	£278	£385	£971
Change In Property Value	£4,199	£7,207	£9,081	£9,626	£8,503	£38,617
Net Return	£4,232	£7,307	£9,256	£9,905	£8,888	£39,588
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	12%	20%	26%	28%	25%	110%