	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,580	£5,692	£5,834	£5,980	£6,129	£29,214
Total Expenses	£5,633	£5,690	£5,747	£5,806	£5,863	£28,739
Profit Before Tax	£-53	£2	£87	£174	£266	£476
Profit After Tax	£-53	£1	£70	£141	£215	£375
Change In Property Value	£2,325	£2,395	£4,111	£5,180	£5,491	£19,501
Net Return	£2,272	£2,396	£4,181	£5,321	£5,706	£19,876
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	9%	9%	16%	20%	21%	75%