	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,244	£5,323	£5,402	£5,538	£5,676	£27,183
Total Expenses	£5,244	£5,302	£5,351	£5,406	£5,463	£26,766
Profit Before Tax	£0	£21	£52	£131	£213	£417
Profit After Tax	£0	£17	£42	£106	£173	£338
Change In Property Value	£2,536	£4,788	£5,511	£5,842	£4,644	£23,321
Net Return	£2,536	£4,805	£5,553	£5,948	£4,817	£23,659
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	18%	21%	23%	18%	90%