	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,608	£4,677	£4,747	£4,866	£4,988	£23,886
Total Expenses	£4,520	£4,577	£4,625	£4,679	£4,733	£23,134
Profit Before Tax	£88	£100	£122	£187	£254	£752
Profit After Tax	£71	£81	£99	£152	£206	£609
Change In Property Value	£1,920	£3,626	£4,173	£4,423	£3,516	£17,658
Net Return	£1,991	£3,707	£4,272	£4,575	£3,722	£18,267
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	18%	21%	23%	18%	90%