	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,432	£5,514	£5,652	£5,793	£27,743
Total Expenses	£5,270	£5,328	£5,377	£5,433	£5,490	£26,898
Profit Before Tax	£82	£104	£137	£219	£303	£845
Profit After Tax	£66	£84	£111	£177	£246	£684
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£2,616	£4,900	£5,652	£6,052	£4,916	£24,136
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	18%	21%	23%	19%	91%