	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,772	£6,941	£7,115	£7,328	£34,829
Total Expenses	£6,674	£6,730	£6,790	£6,851	£6,915	£33,962
Profit Before Tax	£-2	£42	£151	£263	£413	£867
Profit After Tax	£-2	£34	£122	£213	£334	£702
Change In Property Value	£2,525	£2,588	£4,775	£6,099	£7,019	£23,006
Net Return	£2,523	£2,622	£4,897	£6,312	£7,354	£23,708
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	23%	76%