	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,732	£6,867	£7,038	£7,214	£34,451
Total Expenses	£6,521	£6,584	£6,639	£6,698	£6,758	£33,199
Profit Before Tax	£79	£148	£228	£341	£456	£1,252
Profit After Tax	£64	£120	£185	£276	£370	£1,014
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£3,664	£6,300	£7,971	£8,530	£7,661	£34,126
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	16%	20%	21%	19%	84%