	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,268	£5,347	£5,427	£5,563	£5,702	£27,307
Total Expenses	£5,262	£5,320	£5,369	£5,424	£5,481	£26,854
Profit Before Tax	£6	£27	£59	£139	£221	£453
Profit After Tax	£5	£22	£47	£113	£179	£367
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£2,555	£4,837	£5,589	£5,987	£4,850	£23,818
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	18%	21%	23%	18%	90%