	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,216	£7,396	£7,618	£36,207
Total Expenses	£7,058	£7,114	£7,175	£7,237	£7,302	£35,885
Profit Before Tax	£-122	£-74	£41	£160	£317	£322
Profit After Tax	£-122	£-74	£33	£129	£257	£223
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,178	£3,325	£6,452	£7,516	£8,087	£28,558
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	84%