	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,620	£4,689	£4,760	£4,879	£5,001	£23,948
Total Expenses	£4,553	£4,610	£4,658	£4,712	£4,767	£23,301
Profit Before Tax	£67	£79	£101	£167	£234	£647
Profit After Tax	£54	£64	£82	£135	£189	£524
Change In Property Value	£1,950	£3,682	£4,238	£4,492	£3,571	£17,934
Net Return	£2,004	£3,746	£4,320	£4,627	£3,761	£18,458
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	18%	21%	23%	18%	90%