	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,440	£4,507	£4,574	£4,689	£4,806	£23,015
Total Expenses	£4,375	£4,431	£4,479	£4,532	£4,587	£22,403
Profit Before Tax	£66	£75	£95	£156	£219	£612
Profit After Tax	£53	£61	£77	£127	£178	£496
Change In Property Value	£1,800	£3,399	£3,912	£4,147	£3,297	£16,554
Net Return	£1,853	£3,460	£3,989	£4,273	£3,474	£17,050
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	18%	21%	22%	18%	90%