	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,422	£5,531	£5,669	£5,811	£27,749
Total Expenses	£5,427	£5,488	£5,540	£5,595	£5,652	£27,703
Profit Before Tax	£-111	£-66	£-9	£74	£158	£46
Profit After Tax	£-111	£-66	£-9	£60	£128	£2
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£2,589	£4,569	£5,831	£6,250	£5,597	£24,836
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	9%	16%	21%	22%	20%	89%