	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,616	£5,700	£5,786	£5,930	£6,079	£29,111
Total Expenses	£5,522	£5,580	£5,630	£5,686	£5,743	£28,161
Profit Before Tax	£94	£120	£156	£244	£335	£950
Profit After Tax	£76	£97	£126	£198	£272	£770
Change In Property Value	£2,760	£5,212	£5,998	£6,358	£5,055	£25,383
Net Return	£2,836	£5,309	£6,125	£6,556	£5,326	£26,153
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	19%	21%	23%	19%	91%