	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,212	£7,320	£7,503	£7,691	£7,921	£37,648
Total Expenses	£7,284	£7,341	£7,402	£7,465	£7,530	£37,021
Profit Before Tax	£-72	£-20	£101	£226	£391	£626
Profit After Tax	£-72	£-20	£82	£183	£317	£490
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£2,803	£2,926	£5,519	£7,127	£8,309	£26,685
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	8%	8%	16%	20%	23%	75%