	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,248	£4,312	£4,420	£4,530	£4,666	£22,175
Total Expenses	£4,297	£4,315	£4,337	£4,359	£4,383	£21,690
Profit Before Tax	£-49	£-3	£83	£171	£283	£485
Profit After Tax	£-49	£-3	£67	£139	£229	£383
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,501	£2,623	£5,027	£5,847	£6,280	£22,278
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	84%