	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,828	£8,023	£8,264	£39,276
Total Expenses	£7,513	£7,571	£7,633	£7,696	£7,763	£38,176
Profit Before Tax	£11	£66	£195	£327	£501	£1,100
Profit After Tax	£9	£54	£158	£265	£406	£891
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£3,009	£3,129	£5,831	£7,511	£8,746	£28,226
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	76%