	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,556	£5,639	£5,780	£5,925	£6,103	£29,003
Total Expenses	£5,531	£5,586	£5,643	£5,701	£5,761	£28,222
Profit Before Tax	£25	£54	£138	£224	£341	£781
Profit After Tax	£20	£44	£112	£181	£276	£633
Change In Property Value	£2,250	£2,318	£4,376	£5,037	£5,339	£19,319
Net Return	£2,270	£2,361	£4,488	£5,218	£5,615	£19,952
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	85%