	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,944	£5,018	£5,144	£5,272	£5,430	£25,808
Total Expenses	£5,073	£5,127	£5,182	£5,239	£5,297	£25,918
Profit Before Tax	£-129	£-109	£-39	£33	£133	£-110
Profit After Tax	£-129	£-109	£-39	£27	£108	£-142
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,821	£1,900	£3,754	£4,392	£4,735	£16,602
Return From Rental Income (%)	-1%	-1%	0%	0%	1%	-1%
Total Net Return (%)	9%	9%	18%	21%	23%	81%