	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,952	£6,041	£6,192	£6,347	£6,538	£31,070
Total Expenses	£6,364	£6,419	£6,477	£6,537	£6,598	£32,396
Profit Before Tax	£-412	£-378	£-285	£-190	£-61	£-1,326
Profit After Tax	£-412	£-378	£-285	£-190	£-61	£-1,326
Change In Property Value	£2,375	£2,434	£4,491	£5,737	£6,602	£21,640
Net Return	£1,963	£2,056	£4,206	£5,547	£6,541	£20,314
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	14%	19%	22%	69%