	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,960	£7,064	£7,170	£7,350	£7,533	£36,078
Total Expenses	£6,919	£6,979	£7,031	£7,091	£7,152	£35,172
Profit Before Tax	£41	£85	£139	£259	£382	£906
Profit After Tax	£33	£69	£113	£210	£309	£734
Change In Property Value	£1	£2,625	£4,686	£6,235	£4,344	£17,891
Net Return	£35	£2,694	£4,799	£6,445	£4,653	£18,625
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	46%