	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,688	£5,773	£5,918	£6,066	£6,248	£29,692
Total Expenses	£5,703	£5,758	£5,815	£5,874	£5,935	£29,084
Profit Before Tax	£-15	£16	£103	£192	£313	£608
Profit After Tax	£-15	£13	£83	£155	£254	£490
Change In Property Value	£2,370	£2,441	£4,610	£5,305	£5,624	£20,350
Net Return	£2,355	£2,454	£4,693	£5,461	£5,877	£20,839
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	84%